SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

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


For the month of December, 2017

(Commission File No. 1-14862 )

 

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


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



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

Form 20-F ___X___       Form 40-F ______

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

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

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

Yes ______       No ___X___

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


   

 

Report of Independent Registered Public Accounting Firm

 

To the Board of Directors and Shareholders of Braskem S.A.

 

We have reviewed the accompanying condensed consolidated balance sheet of Braskem S.A. and its subsidiaries (the “Company”) as of September 30, 2017, and the related condensed consolidated statements of operations and comprehensive income for the three-month and nine-month periods ended September 30, 2017 and 2016 and the condensed consolidated statements of changes in shareholder’s equity and cash flows for the nine-month periods ended September 30, 2017 and 2016.  This condensed consolidated interim financial information is the responsibility of the Company’s management.

 

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

 

Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial information for it to be in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

 

As discussed in Note 2.3 to the condensed consolidated interim financial information, the Company has restated its 2016 and 2015 financial statements to correct misstatements.

 

We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet as of December 31, 2016, and the related consolidated statement of operations, comprehensive income, of statement of changes in equity and of cash flows for the year then ended (not presented herein), and in our report dated September 22, 2017, which included a paragraph regarding the correction of an error in the 2015 and 2014 financial statements, we expressed an unqualified opinion on those consolidated financial statements. 

 

 

 

/s/PricewaterhouseCoopers

Auditores Independentes

 

Salvador, Brazil, November 14, 2017

 


 
 

Braskem S.A.

 

Condensed consolidated balance sheet

All amounts in thousands of reais                                                                                                                                      

 

Assets

Note

 

Sep/2017

 

Dec/2016

   

 

 

Unaudited

   

Current assets

 

       
 

Cash and cash equivalents

4

 

           5,452,435

 

                6,701,864

 

Financial investments

5

 

           2,284,643

 

                1,190,483

 

Trade accounts receivable

6

 

           2,698,969

 

                1,634,137

 

Inventories

7

 

           5,746,335

 

                5,238,014

 

Taxes recoverable

9

 

           1,206,478

 

                   826,015

 

Dividends and interest on capital

8

 

 

 

                     14,986

 

Prepaid expenses

 

 

              189,482

 

                   101,747

 

Derivatives operations

15.2.1

 

                10,032

 

                       8,387

 

Other receivables

 

 

              298,805

 

                   180,915

   

 

 

 

 

 

   

 

 

      17,887,179

 

            15,896,548

   

 

     

Non-current assets held for sale

3

 

 

 

                   359,704

   

 

     
   

 

 

      17,887,179

 

            16,256,252

Non-current assets

 

     
 

Trade accounts receivable

6

 

              109,069

 

                     70,236

 

Advances to suppliers

7

 

                50,231

 

                     61,533

 

Taxes recoverable

9

 

           1,127,018

 

                1,088,353

 

Deferred income tax and social contribution 

17(b.ii)

 

              918,737

 

                1,653,115

 

Judicial deposits

 

 

              247,178

 

                   233,320

 

Insurance claims

 

 

                39,734

 

                     50,653

 

Derivatives operations

15.2.1

 

                16,177

 

                     29,308

 

Other assets

 

 

              139,874

 

                   140,971

 

Investments

10(a)

 

              100,490

 

                     92,313

 

Property, plant and equipment

11

 

         29,803,098

 

              29,336,710

 

Intangible assets

12

 

           2,747,582

 

                2,809,087

   

 

   

 

   

 

 

      35,299,188

 

            35,565,599

   

 

     

Total assets

 

 

      53,186,367

 

            51,821,851

 

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

 

1

 

 

 

Braskem S.A.

 

Condensed consolidated balance sheet

All amounts in thousands of reais 

 Continued

 

                                                                                                                                                                    

Liabilities and shareholders' equity

Note

 

Sep/2017

 

Dec/2016

   

 

 

Unaudited

   

Current liabilities

 

       
 

Trade payables

 

 

          4,810,718

 

           6,545,136

 

Borrowings

13

 

          3,528,069

 

           2,594,463

 

Braskem Idesa borrowings

14

 

          9,632,412

 

         10,437,791

 

Derivatives operations

15.2.1

 

               47,725

 

                29,042

 

Payroll and related charges

 

 

             558,578

 

              562,455

 

Taxes payable

16

 

          1,327,355

 

              624,080

 

Dividends

 

 

                 2,559

 

                  3,083

 

Advances from customers

 

 

             335,124

 

              203,216

 

Leniency agreement

19.3

 

             249,695

 

           1,354,492

 

Sundry provisions

18

 

               82,045

 

              112,891

 

Other payables

 

 

             205,012

 

              476,262

   

 

 

 

 

 

   

 

 

     20,779,292

 

       22,942,911

   

 

       

Non-current liabilities held for sale

3

 

 

 

                95,396

   

 

       
   

 

 

     20,779,292

 

       23,038,307

Non-current liabilities

 

       
 

Trade payables

 

 

             259,105

 

              201,686

 

Borrowings

13

 

        18,489,860

 

         20,736,604

 

Derivatives operations

15.2.1

 

             761,973

 

              861,302

 

Taxes payable

16

 

               45,342

 

                24,097

 

Loan to non-controlling shareholders of Braskem Idesa

 

 

          1,655,847

 

           1,620,519

 

Deferred income tax and social contribution

17(b.ii)

 

          1,248,698

 

              510,523

 

Post-employment benefits

 

 

             171,131

 

              162,136

 

Advances from customers

 

 

               28,800

 

              162,955

 

Contingencies

19

 

          1,064,397

 

              985,237

 

Leniency agreement

19.3

 

          1,337,217

 

           1,498,738

 

Sundry provisions

18

 

             206,453

 

              206,245

 

Other payables

 

 

             135,812

 

                92,792

   

 

 

 

 

 

   

 

 

     25,404,635

 

       27,062,834

   

 

       

Shareholders' equity

20

       
 

Capital

 

 

          8,043,222

 

           8,043,222

 

Capital reserve

 

 

             232,430

 

              232,430

 

Revenue reserves

 

 

             834,616

 

              834,616

 

Other comprehensive income

 

 

        (5,048,133)

 

          (6,321,859)

 

Treasury shares

 

 

             (49,819)

 

               (49,819)

 

Retained earnings

 

 

          3,718,142

 

                        -  

   

 

 

 

 

 

 

Total attributable to the  Company's shareholders

 

 

          7,730,458

 

           2,738,590

   

 

       
 

Non-controlling interest in Braskem Idesa

 

 

           (728,018)

 

          (1,017,880)

   

 

       
   

 

 

       7,002,440

 

         1,720,710

   

 

       

Total liabilities and shareholders' equity

 

 

     53,186,367

 

       51,821,851

 

 

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

 

2

 


 
 

Braskem S.A.

 

Condensed consolidated statement of operations and condensed statement of comprehensive income

at September 30, 2017

All amounts in thousands of reais                                        

 

 

Continued operations

 

Note

 

3Q2017

 

YTD2017

 

3Q2016

 

YTD2016

     

 

    Unaudited      

Unaudited

 

Restated

Net sales revenue

 

22

 

      12,162,048

 

      36,632,206

 

      11,981,341

 

      35,617,873

 

Cost of products sold

 

25

 

         (9,126,289)

 

       (27,017,279)

 

         (8,765,150)

 

       (25,839,349)

     

 

               
     

 

 

        3,035,759

 

        9,614,927

 

        3,216,191

 

        9,778,524

     

 

               

Income (expenses)

 

 

               
 

Selling and distribution

 

25

 

            (380,879)

 

         (1,085,465)

 

            (363,709)

 

         (1,012,353)

 

General and administrative

 

25

 

            (372,133)

 

            (994,517)

 

            (335,740)

 

            (922,364)

 

Research and development

 

25

 

              (38,839)

 

            (110,984)

 

              (37,219)

 

            (119,847)

 

Results from equity investments

 

10(a)

 

                  6,474

 

                29,325

 

                  9,800

 

                23,177

 

Other income (expenses), net

 

23

 

            (318,756)

 

            (301,949)

 

            (192,775)

 

            (556,280)

     

 

               
     

 

 

        1,931,626

 

        7,151,337

 

        2,296,548

 

        7,190,857

     

 

               

Financial results

 

24

               
 

Financial expenses

 

 

 

            (808,402)

 

         (2,464,489)

 

            (879,144)

 

         (2,571,303)

 

Financial income

 

 

 

              155,935

 

              472,465

 

              190,189

 

              565,944

 

Exchange rate variations, net

 

 

 

            (287,693)

 

              (11,089)

 

            (453,783)

 

         (2,516,475)

     

 

               
     

 

 

          (940,160)

 

       (2,003,113)

 

       (1,142,738)

 

       (4,521,834)

     

 

               

Profit before income tax and social contribution

 

 

 

            991,466

 

        5,148,224

 

        1,153,810

 

        2,669,023

                       
 

Current and deferred income tax and social contribution

 

17(a)

 

            (227,689)

 

         (1,336,652)

 

            (340,840)

 

            (804,065)

     

 

               

Profit for the period of continued operations

 

 

 

            763,777

 

        3,811,572

 

            812,970

 

        1,864,958

     

 

               

Discontinued operations results

 

3

               
 

Profit from discontinued operations

 

 

 

             

 

                13,499

 

                  7,338

 

                34,538

 

Current and deferred income tax and social contribution

 

 

 

                

 

                (4,623)

 

                (2,286)

 

              (11,213)

     

 

 

 

 

                  8,876

 

                  5,052

 

                23,325

     

 

               

Profit for the period

 

 

 

            763,777

 

        3,820,448

 

            818,022

 

        1,888,283

     

 

               

Attributable to:

 

 

               
 

Company's shareholders

 

 

 

              799,370

 

           3,696,770

 

              889,433

 

           2,119,804

 

Non-controlling interest in Braskem Idesa

 

 

 

              (35,593)

 

              123,678

 

              (71,411)

 

            (231,521)

     

 

               

Profit for the period

 

 

 

            763,777

 

        3,820,448

 

            818,022

 

        1,888,283

 

 

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

 

3

 

 


 
 

 

Braskem S.A.
 

Condensed consolidated statement of operations and statement of comprehensive income

at September 30, 2017

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

Continued

 

                                                                                                                                                                                                                             

   

Note

 

3Q2017

 

YTD2017

 

3Q2016

 

YTD2016

   

 

    Unaudited      

Unaudited

 

Restated

Profit for the period

 

 

 

            763,777

 

        3,820,448

 

                818,022

 

            1,888,283

   

 

               

Other comprehensive income or loss:

 

 

               

Items that will be reclassified subsequently to profit or loss

 

 

               

  Fair value of cash flow hedge

 

 

 

                80,378

 

              131,545

 

                  (13,927)

 

                  165,904

  Income tax and social contribution

 

 

 

              (26,985)

 

              (42,635)

 

                      5,660

 

                  (62,647)

  Fair value of cash flow hedge from jointly-controlled

 

 

 

                (2,847)

 

                     915

 

                      6,493

 

                    (6,272)

   

 

 

                50,546

 

                89,825

 

                    (1,774)

 

                    96,985

   

 

               

  Exchange variation of foreign sales hedge

 

15.3(a.i)

 

              686,808

 

              456,301

 

                (226,015)

 

               4,207,644

  Sales Hedge - transfer to profit or loss

 

15.3(a.i)

 

              275,362

 

              774,324

 

                  267,896

 

               1,035,139

  Income tax and social contribution on exchange variation

 

 

 

            (327,137)

 

            (418,412)

 

                  (14,239)

 

             (1,782,546)

  Exchange variation of foreign sales hedge - Braskem Idesa

 

15.3(a.ii)

 

            (155,426)

 

           1,248,177

 

                (306,283)

 

             (1,400,255)

  Sales Hedge - transfer to profit or loss - Braskem Idesa

 

15.3(a.ii)

 

                38,918

 

              112,828

 

                    21,067

 

                    35,364

 Income tax on exchange variation - Braskem Idesa

 

 

 

                34,953

 

            (408,301)

 

                    82,010

 

                  410,202

   

 

 

              553,478

 

           1,764,917

 

                (175,564)

 

               2,505,548

   

 

               

  Foreign subsidiaries currency translation adjustment

 

 

 

            (105,377)

 

            (393,942)

 

                  159,621

 

                  135,632

   

 

 

 

 

 

 

 

 

 

  Total

 

 

            498,647

 

        1,460,800

 

                (17,717)

 

            2,738,165

   

 

               

Total comprehensive income for the period

 

 

 

        1,262,424

 

        5,281,248

 

                800,305

 

            4,626,448

   

 

               
                     
                     
               

Basic and diluted

               

 YTD2017

 

YTD2016

   

Note

         

 

 

Restated

Profit per share attributable to the shareholders of the Company

 

 

             

 

of continued operations at the end of the period

 

21

               

(expressed in reais)

 

 

               
  Earnings per share - common  

 

         

                    4.6358

 

                    2.6296

  Earnings per share - preferred shares class "A"  

 

         

                    4.6358

 

                    2.6296

  Earnings per share - preferred shares class "B"  

 

         

                    0.6069

 

                    0.6069

                     

Profit per share attributable to the shareholders of the Company

                   

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

                   

  Earnings per share - common

             

                    0.0112

 

                    0.0349

  Earnings per share - preferred shares class "A"

             

                    0.0112

 

                    0.0349

                     

Profit per share attributable to the shareholders of the Company

                   

at the end of the period (R$)

                   

  Earnings per share - common

             

                    4.6470

 

                    2.6645

  Earnings per share - preferred shares class "A"

             

                    4.6470

 

                    2.6645

  Earnings per share - preferred shares class "B"

             

                    0.6069

 

                    0.6065

 

 

 

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

 

4

 


 
 

Braskem S.A.

 

Unaudited condensed consolidated statement of changes in shareholder’s equity

All amounts in thousands of reais

 

 

                                               
     

Attributed to shareholders' interest

         
             

Revenue reserves

             

Total

       
                     

Additional

 

Other

     

Retained

 

Braskem

 

Non-controlling

 

Total

         

Capital

 

Legal

 

Retention

 

dividends

 

comprehensive

 

Treasury

 

earnings

 

shareholders'

 

interest in

 

shareholders'

 

Note

 

Capital

 

reserve

 

reserve

 

of profits

 

proposed

 

income

 

shares

 

(losses)

 

interest

 

Braskem Idesa

 

equity

 

 

                                           

At December 31, 2015 - restated

2.4

 

8,043,222

 

232,430

 

229,992

 

2,404,663

 

247,364

 

  (9,060,710)

 

(49,819)

 

  (416,768)

 

1,630,374

 

(684,885)

 

945,489

 

 

                                           

Comprehensive income for the period:

 

                                           

Profit for the period - restated

 

 

 

         

 

   

2,119,804

 

2,119,804

 

  (231,521)

 

  1,888,283

Exchange variation of foreign sales hedge, net of taxes

 

 

 

         

2,744,220

     

2,744,220

 

 (238,672)

 

  2,505,548

Fair value of cash flow hedge, net of taxes

 

 

 

         

124,284

     

124,284

 

(27,299)

 

96,985

Foreign subsidiaries currency translation adjustment

 

 

 

                 

(85,770)

     

(85,770)

 

221,402

 

  135,632

 

 

 

 

                 

2,782,734

     

2,119,804

 

4,902,538

 

  (276,090)

 

  4,626,448

 

 

                                       

Equity valuation adjustments:

 

                                       

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

 

 

 

   

 

     

(20,427)

   

  20,427

   

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

 

 

 

                 

(724)

   

724

   
 

 

 

 

                 

(21,151)

     

  21,151

         
 

 

                                     

Contributions to shareholders:

 

 

 

                                 

Additional dividends approved by the General Meeting

 

 

 

       

(247,364)

       

  (247,364)

   

(247,364)

Interim dividends approved by Board of Directors

 

 

 

         

(1,000,000)

 

 

       

  (1,000,000)

   

(1,000,000)

 

 

 

 

         

(1,000,000)

 

(247,364)

             

  (1,247,364)

     

(1,247,364)

 

 

 

 

                                       

At September 30, 2016 - restated

2.4

 

8,043,222

 

232,430

 

229,992

 

1,404,663

     

(6,299,127)

 

(49,819)

 

1,724,187

 

5,285,548

 

(960,975)

 

4,324,573

 

 

                                                 

At December 31, 2016

 

 

8,043,222

 

232,430

 

229,992

 

604,624

     

(6,321,859)

 

(49,819)

 

 

 

2,738,590

 

(1,017,880)

 

1,720,710

 

 

                                         

Comprehensive income for the period:

 

                                         

Profit for the period

 

 

 

         

 

   

3,696,770

 

3,696,770

 

123,678

 

  3,820,448

Exchange variation of foreign sales hedge, net of taxes

 

 

 

         

1,526,741

     

1,526,741

 

238,176

 

  1,764,917

Fair value of cash flow hedge, net of taxes

 

 

 

         

80,681

     

80,681

 

  9,144

 

89,825

Foreign currency translation adjustment

 

 

 

                 

(312,806)

     

  (312,806)

 

(81,136)

 

(393,942)

 

 

 

 

                     

1,294,616

      

3,696,770

 

4,991,386

 

289,862

 

  5,281,248

 

 

                                     

Equity valuation adjustments:

 

                                     

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

 

           

(20,167)

   

  20,167

   

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

 

           

(723)

   

723

   
 

 

                     

(20,890)

     

  20,890

         

Contributions to shareholders:

 

                                   

Lapsed dividends

 

                             

482

 

  482

     

482

 

 

               

482

 

  482

   

482

 

 

                                          

At September 30, 2017

 

 

8,043,222

 

232,430

 

229,992

 

604,624

     

(5,048,133)

 

(49,819)

 

3,718,142

 

7,730,458

 

(728,018)

 

7,002,440

 

 

 

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

5

 


 
 

Braskem S.A.

 

Unaudited condensed consolidated statement of cash flows

at September 30, 2017

All amounts in thousands of reais

 

 

         
   

Note

 

Sep/2017

 

Sep/2016

   

2.4

     

Restated

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

 

 

           5,148,224

 

           2,703,561

   

 

 

 

 

         

Adjustments for reconciliation of profit

 

 

                      

 

                

 

Depreciation, amortization and depletion

 

 

           2,169,141

 

           1,955,041

 

Results from equity investments

10(a)

 

              (29,325)

 

              (23,177)

 

Interest and monetary and exchange variations, net

 

 

           1,573,571

 

           1,998,450

 

Gain from divestment in subsidiary

3

 

            (276,816)

 

                   

 

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

 

 

              115,978

 

                16,610

   

 

 

 

 

 

   

 

 

        8,700,773

 

        6,650,485

   

 

       

Changes in operating working capital

 

       
 

Held-for-trading financial investments

 

 

         (1,016,992)

 

            (903,701)

 

Trade accounts receivable

 

 

         (1,105,299)

 

              636,520

 

Inventories

 

 

            (493,758)

 

              566,310

 

Taxes recoverable

 

 

              257,580

 

              993,223

 

Prepaid expenses

 

 

              (87,735)

 

                25,866

 

Other receivables

 

 

                16,637

 

              (66,964)

 

Trade payables

 

 

         (1,468,178)

 

         (3,012,976)

 

Taxes payable

 

 

                (8,927)

 

              154,230

 

Advances from customers

 

 

                (2,247)

 

              255,523

 

Leniency agreement

 

 

         (1,343,803)

 

                     

 

Sundry provisions

 

 

                48,522

 

              117,210

 

Other payables

 

 

            (195,449)

 

              (18,058)

   

 

 

 

 

 

Cash from operations

 

 

        3,301,124

 

        5,397,668

   

 

       
 

Interest paid

 

 

         (1,492,709)

 

         (1,364,113)

 

Income tax and social contribution paid

 

 

            (676,708)

 

            (847,012)

   

 

 

 

 

 

Net cash generated by operating activities

 

 

        1,131,707

 

        3,186,543

   

 

       

Proceeds from the sale of fixed assets

 

 

                  1,634

 

                     431

Funds received on the sale of investments

3

 

              450,000

 

  

Acquisitions of property, plant and equipment and intangible assets

(i)

 

         (1,515,260)

 

         (1,752,884)

Premuim in the dollar put option

 

 

              (12,463)

 

                (4,856)

Held-for-maturity financial investments

 

 

                   

 

                38,353

   

 

 

 

 

 

Net cash used in investing activities

 

 

       (1,076,089)

 

       (1,718,956)

   

 

       

Short-term and Long-term debt

 

 

                      

 

               

 

Obtained

 

 

           2,469,210

 

           2,821,945

 

Payments

 

 

         (3,308,590)

 

         (3,755,480)

Braskem Idesa borrowings

 

 

                     

 

           

 

Obtained funds

 

 

              187,959

 

              503,921

 

Payment of borrowings

 

 

            (710,821)

 

            (370,041)

Dividends paid

 

 

                     (42)

 

            (998,985)

   

 

 

 

 

 

Net cash provided by financing activities

 

 

       (1,362,284)

 

       (1,798,640)

   

 

       

Exchange variation on cash of foreign subsidiaries

 

 

                57,237

 

              526,639

   

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

       (1,249,429)

 

            195,586

   

 

       

Represented by

 

       
 

Cash and cash equivalents at the beginning of the period

 

 

           6,701,864

 

           7,043,262

 

Cash and cash equivalents at the end of the period

 

 

           5,452,435

 

           7,238,848

   

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

       (1,249,429)

 

            195,586

 

(i)     In the period ended September 30, 2016, the capitalized interest paid that was included in this item (R$270,235) was reclassified to “Interest paid” (Note 2.5(a)).

 

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

 

6

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

  

1.                        Operations

 

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

 

(a)                     Significant operating events impacting these financial statements

 

(i)                       In January 2017, Braskem’s new line to produce ultra-high molecular weight polyethylene (UHMWPE), known commercially as UTEC®, started operations. Located in La Porte, Texas, the plant will complement the production capacity of the existing line in Brazil at the Camaçari Petrochemical Complex.

 

(ii)                     On January 27, 2017, the Board of Directors of the Company authorized the execution of a purchase agreement with Odebrecht Utilities S.A. (“Odebrecht Utilities”), through which Braskem undertook to purchase all shares held by the seller in Cetrel S.A. (“Cetrel”), which represent 63.7% of its voting capital, for the aggregate amount of R$610 million, to be paid upon the consummation of the transaction.

 

Cetrel is an environmental services company that started operations in 1978, together with the industries of the Camaçari Petrochemical Complex. With more than 100 clients, with approximately 70% in the Camaçari Petrochemical Complex, Cetrel is responsible for the treatment and final disposal of effluents and industrial waste, environmental monitoring and water supply for industrial use of Braskem's plants in Camaçari.

 

Cetrel plays an important role in the management of the environmental processes of the activities of the Camaçari Petrochemical Complex, and its acquisition seeks to guarantee the safety and reliability of the industrial operations in said Pole.

 

On September 29, 2017, the Shareholders Meeting of Braskem approved the consummation of the acquisition, with payment and transfer of control occurring on October 2, 2017 (Note 27(a)).

 

(iii)                   On June 21, 2017, the Board of Directors approved the construction of a new polypropylene production unit in La Porte, Texas, United States. The total investment is up to approximately US$675 million(*) for 450 kta in production capacity. The project is slated to be concluded in 2020.

 

(*) unaudited

 

(b)                     Net Working Capital

 

On September 30, 2017, in compliance with accounting standard IAS 1 (Presentation of Financial Statements), the subsidiary Braskem Idesa reclassified to current liabilities the finance obligations whose original maturities are long term, since certain contractual obligations (covenants) as of September 30, 2017 were in default (Note 14). Consequently, the net working capital became negative R$2,892,113.

 

It should be noted that Braskem Idesa has been settling its debt service obligations in accordance with the original maturity schedule, none of the creditors has requested immediate repayment of such obligations and, without the above reclassification, consolidated net working capital is positive at R$5,807,912.

 

7

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated  interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

2.                        Summary of significant accounting policies

 

There were no changes in the accounting practices used in the preparation of the Interim Financial Information in relation to those presented in the December 31, 2016 financial statements, except for Note 2.4.

 

2.1.                  Basis of preparation

 

This unaudited condensed interim financial information should be read together with the financial statements of Braskem as of December 31, 2016, which were prepared and presented in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

The preparation of the condensed interim financial 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 unaudited condensed interim financial information in relation to those used in the December 31, 2016 financial statements.

 

Issue of this unaudited condensed interim financial information was authorized by the Executive Board on November 14 , 2017.

 

2.1.1         Unaudited consolidated condensed interim financial information

 

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

 

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

 

8

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

The condensed interim financial information includes the condensed interim financial information of Braskem S.A. and companies in which it, directly or indirectly, maintains a controlling equity interest or controls the activities, as presented below:

 

         

Total and voting interest - %

         

Headquarters

 

Sep/2017

 

Dec/2016

Direct and Indirect subsidiaries

               

Braskem America Finance Company ("Braskem America Finance")

 

    -  

 

EUA

 

                    100.00

 

                    100.00

Braskem America, Inc. (“Braskem America”)

 

    -  

 

EUA

 

                    100.00

 

                    100.00

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

 

    -  

 

Argentina

 

                    100.00

 

                    100.00

Braskem International GmbH ("Braskem Austria")

 

 (i)

 

Austria

 

                    100.00

 

                    100.00

Braskem Europe GmbH ("Braskem Alemanha")

 

    -  

 

Germany

 

                    100.00

 

                    100.00

Braskem Finance Limited (“Braskem Finance”)

 

    -  

 

Cayman Islands

 

                    100.00

 

                    100.00

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

 

    -  

 

Mexico

 

                      75.00

 

                      75.00

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

 

    -  

 

Mexico

 

                      75.00

 

                      75.00

Braskem Incorporated Limited ("Braskem Inc")

 

    -  

 

Cayman Islands

 

                    100.00

 

                    100.00

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

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Mexico

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

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

 

    -  

 

Netherlands

 

                    100.00

 

                    100.00

Braskem Petroquímica Chile Ltda. (“Braskem Chile”)

 

    -  

 

Chile

 

                    100.00

 

                    100.00

Braskem Petroquímica Ltda. ("Braskem Petroquímica")

 

    -  

 

Brazil

 

                    100.00

 

                    100.00

Quantiq Distribuidora Ltda. ("Quantiq")

 

 (ii)

 

Brazil

 

                            -  

 

                    100.00

IQAG Armazéns Gerais Ltda. ("IQAG")

 

 (ii)

 

Brazil

 

                            -  

 

                    100.00

Lantana Trading Co. Inc. (“Lantana”)

 

    -  

 

Bahamas

 

                    100.00

 

                    100.00

     

    -  

     

                            -  

 

                            -  

Specific Purpose Entity ("SPE")

 

    -  

     

                            -  

 

                            -  

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

 

    -  

 

Brazil

 

                    100.00

 

                    100.00

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

 

    -  

 

Brazil

 

                    100.00

 

                    100.00

 

 

 

 

 

 

       

(i)

In the process of dissolution.

               

(ii)

Sold in April 2017 (Note 3).

               

 

2.2.                  Foreign and functional currency

 

The information on functional and foreign currency was presented in the 2016 annual financial statements of the Company, in Note 2.2.

 

Exchange variation effects

 

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

 

 

Final rate

 

Average rate for period ended

 

Sep/2017

 

Dec/2016

 

Variation

 

Sep/2017

 

Sep/2017

 

Variation

U.S. dollar - Brazilizan real

3.1680

 

3.2591

 

-2.80%

 

3.1750

 

3.5450

 

-10.44%

U.S. dollar - Mexican peso

18.1511

 

20.6352

 

-12.04%

 

18.8955

 

18.3130

 

3.18%

U.S. dollar - Euro

0.8464

 

0.9479

 

-10.71%

 

0.8995

 

0.8958

 

0.42%

 

 

 

 

9

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

2.3.                  Restatement

           

The statements of operations, of changes in shareholders’ equity and of cash flows for the period ended September 30, 2016 and the starting balance of equity in December 2015 were restated due to prior-year adjustments. The information related to this restatement was reported in the 2016 annual financial statements of the Company, in Note 2.4.

 

Furthermore, the statement of cash flows for the period ended September 30, 2016 was restated due to the reclassification of Brazilian government bonds from “cash and cash equivalents” to “financial investments” (negative variation of R$564,859 in the period ended September 30, 2016 as explained in Note 5).

 

2.4.        Change in accounting policy

 

(a)       The Management of Braskem decided to change, in the statement of cash flows, the presentation of interest paid, which previously was presented under the group referred to as “cash used in investment activities.” These expenses are now recorded under the item “interest paid.” This change enables: (i) the direct identification of the total amount paid as interest; and (ii) greater accuracy in determining the net cash from operations. The amounts reclassified in the period ended September 30, 2016 were R$270,235 in the consolidated cash flows.

 

(b)      In 2017, the Company changed the classification of provision for profit sharing to standardize such classification among all companies, whether or not productive, and because it deemed the current classification more appropriate, since this provision does not present recurring elements or, even when recurring, the amounts differ from year to year.

 

In the period ended September 30, 2016, the consolidated amounts related to this item were reclassified from “costs of goods sold” (R$107,318), “selling and distribution expenses” (R$5,031) and “general and administrative expenses” (R$133,004) to the item “other income (expenses), net” (Note 23).

 

3.                        Non-current assets held-for-sale assets and discontinued operations

 

On January 9, 2017, the Board of Directors approved the sale of the subsidiaries Quantiq Distribuidora Ltda. and IQAG Armazens Gerais Ltda. to the unrelated company GTM do Brasil Comércio de Produtos Químicos Ltda. The sale agreement, in the amount of R$550 million, was signed on the following day, and in January the transaction was approved by Brazil’s antitrust agency CADE ( Conselho Administrativo de Defesa Econômica ).

 

The approval of the sale plan was made by Management during the second half of 2016.

 

The transfer of control to the acquiring company was concluded on April 3, 2017. On the same date, Braskem received R$450 million. The remaining R$100 million will be received within 12 months, subject to adjustments typical to operations of this nature. The capital gain from this operation was R$276,816 (Total consideration of R$550,000 (-) net assets of R$273,184), registered in the second quarter of 2017.

 

Assets and liabilities classified as available-for-sale and profit or loss from discontinued operations until the date of transfer of control are shown below:

 

10

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

 

Assets and liabilities classified as held for sale

   

Mar/2017

 

Dec/2016

Assets

         
 

Cash and cash equivalents

   

                40,216

 

         76,146

 

Trade accounts receivable

   

              119,076

 

         65,626

 

Inventories

   

                82,815

 

         84,296

 

Taxes recoverable

   

                46,858

 

         45,859

 

Property, plant and equipment

   

                61,591

 

         61,037

 

Intangible assets

   

                  6,729

 

           6,665

 

Other assets

   

                17,932

 

         20,075

Total assets

   

            375,217

 

     359,704

             

Liabilities

         
 

Trade payables

   

                75,852

 

         62,692

 

Payroll and related charges

   

                  7,099

 

         11,170

 

Dividends

   

                  6,371

 

           6,371

 

Taxes payable

   

                  9,668

 

           7,064

 

Other payables

   

                  3,043

 

           8,099

Total liabilities

   

            102,033

 

       95,396

             

Net assets (Assets (-) Liabilities)

   

            273,184

 

     264,308

             
             
             

Result with discontinued operations

   

Mar/2017

 

Dec/2016

Net sales revenue

   

              212,238

 

       211,915

 

Cost of products sold and services provided

   

            (176,957)

 

     (169,739)

Gross profit

   

                35,281

 

         42,176

             

Income (expenses)

         
 

Selling and distribution

   

              (10,164)

 

       (11,617)

 

General and administrative

   

              (12,067)

 

       (20,021)

 

Other income (expenses), net

   

                (1,298)

 

           1,691

Operating profit

   

                11,752

 

         12,229

             

Financial results

   

                  1,747

 

           4,074

             

Profit before income tax and social contribution

   

                13,499

 

         16,303

             
 

Current and deferred income tax and social contribution

   

                (4,623)

 

         (5,415)

             

Result with discontinued operations

   

                8,876

 

       10,888

 

 

11

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

4.                        Cash and cash equivalents

 

The information on cash and cash equivalents was presented in the 2016 annual financial statements of the Company, in Note 6.

 

         

Sep/2017

 

Dec/2016

             

 

Cash and banks

   

 (i)

           1,424,383

 

           2,178,611

Cash equivalents:

   

 -  

 

Domestic market

   

 -  

           2,977,859

 

           2,914,685

 

Foreign market

   

 (i)

           1,050,193

 

           1,608,568

Total

   

 -  

        5,452,435

 

        6,701,864

 

(i)          On September 30, 2017, it includes cash and banks of R$238,422 (R$172,430 on December 31, 2016) and cash equivalents of R$47,523 (R$29,169 on December 31, 2016) of the subsidiary Braskem Idesa, available for its exclusive use.

 

5.                        Financial investments

 

The information on financial investments was presented in the 2016 annual financial statements of the Company, in Note 7.

 

         
       

Sep/2017

 

Dec/2016

Loans and receivables

         
 

Time deposit investments

(i)

              422,869

 

              434,015

Held-for-trading

 

0

 

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

(ii)

           1,859,099

 

              755,712

 

Other

 

0

                  2,675

 

                     756

Total

 

0

        2,284,643

 

        1,190,483

     

0

Current assets

 

0

           2,284,643

 

           1,190,483

Total

 

0

        2,284,643

 

        1,190,483

 

(i)     This investment was given as guarantee to cover Braskem’s obligation related to the constitution of a reserve account for the project finance of the subsidiary Braskem Idesa.

 

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

 

12

 


 
 

 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

6.                        Trade accounts receivable

 

The information on trade accounts receivable was presented in the 2016 annual financial statements of the Company, in Note 8.

 

         

Sep/2017

 

Dec/2016

Customers

           
 

Domestic market

     

1,049,840

 

869,306

 

Foreign market

     

2,139,923

 

1,215,626

Allowance for doubtful accounts

   

(381,725)

 

(380,559)

Total

     

2,808,038

 

1,704,373

               

Current assets

     

2,698,969

 

1,634,137

Non-current assets

     

109,069

 

70,236

Total

     

2,808,038

 

1,704,373

 

7.                        Inventories

 

The information on inventories was presented in the 2016 annual financial statements of the Company, in Note 9.

 

         

Sep/2017

 

Dec/2016

               

Finished goods

   

  

3,514,391

 

3,444,898

Raw materials, production inputs and packaging

 

  

1,607,855

 

1,407,399

Maintenance materials

   

 

363,252

 

312,167

Advances to suppliers

   

241,976

 

                     103,267

Imports in transit and other

 

  -

69,092

 

31,816

Total

     

         5,796,566

 

5,299,547

               

Current assets

   

 

5,746,335

 

5,238,014

Non-current assets

   

 

50,231

 

61,533

Total

     

5,796,566

 

5,299,547

 

 


 
 

 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

8.                   Related parties

 

The information concerning related parties was presented in the 2016 annual financial statements of the Company, in Note 10.

 

 

Balances at September 30, 2017

 

Balances at December 31, 2016

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

 

Balance sheet

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Assets                              
Current                              

Trade a ccounts r eceivable

                     4,634

 

                   35,505

 

                   23,585

 

                   63,724

 

                   5,634

 

                 33,843

 

                 28,390

 

                 67,867

Inventories

                   64,037

8(a.iv)

                     2,685

     

                   66,722

     

                   5,434

     

                   5,434

Dividends and interest on capital

                       

                 14,986

 

                 14,986

Other

               

                        50

         

                        50

Total a ssets

                 68,671

 

                 38,190

 

                 23,585

 

               130,446

 

                  5,684

 

               39,277

 

               43,376

 

               88,337

                             
Liabilities                              
Current                              

Trade p ayables

                   62,556

 

                 121,090

 

                        262

 

                 183,908

 

                 77,461

 

               904,090

 

                   1,226

 

               982,777

Total l iabilities

                 62,556

 

               121,090

 

                       262

 

               183,908

 

               77,461

 

             904,090

 

                  1,226

 

             982,777

                             
                             

Nine-month period ended September 30, 2017

 

Nine-month period ended September 30, 2016

Associated companies, Jointly-controlled investment and Related companies

 

Associated companies, Jointly-controlled investment and Related companies

Odebrecht and

 

Petrobras and

         

Odebrecht and

 

Petrobras and

       

subsidiaries

 

subsidiaries

 

Other

 

Total

 

subsidiaries

 

subsidiaries

 

Other

 

Total

Transaction                              

Sales of p roducts

                   36,861

 

              1,309,950

 

                 445,081

 

              1,791,892

 

                 37,853

 

            1,406,078

 

               437,317

 

            1,881,248

                             

Purchase of raw materials, finished goods services and utilities

                 752,668

(i)

              9,654,100

 

                     4,078

 

            10,410,846

 

            1,228,830

(i)

            8,882,908

 

                 47,685

 

          10,159,423

Financial income (expenses)

                     1,957

 

                 (39,431)

     

                 (37,474)

 

                      163

 

             (158,281)

     

             (158,118)

General and administrative expenses

                             

Post-employment benefits plan

                             

Odebrecht Previdência Privada ("Odeprev")

                          -  

 

                          -  

 

                   30,863

 

                   30,863

         

                 25,828

 

                 25,828

 

(i)                   Includes expenses with the Braskem Idesa project, of which R$65,785 related to the period ended September 30, 2017, and R$663,799 related to the period ended September 30, 2016.

 

14

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

In the period ended September 30, 2017, the Company engaged in the following transactions with related parties, except for those with subsidiaries of the Company:

 

(i)        Sales of gasoil to Refinaria de Petróleo Riograndense S.A. (“RPR”) totaled R$44,698. The product is used as feedstock in the diesel production process.

 

(ii)      As from January 2017, Braskem will maintain monthly negotiations for the sale of gasoline to RPR. Sales in the period amounted to R$216,542.

 

(iii)    Since January 2017, 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$685,121.

 

(iv)    In March 2017, the Company entered into an agreement for supply of hydrous ethanol with Usina Conquista do Pontal S.A. and Agro Energia Santa Luzia S.A. Ethanol is the feedstock consumed by Braskem to produce green ethylene. The agreement is guaranteed by Odebrecht Agroindustrial Participações S.A. and Rio Claro Agroindustrial S.A. The agreement also provides for a commercial discount and other flexibilities in the process of Braskem’s acquisition of the product. It also includes an advance of R$150,000, to be restated at market rates. The advance is guaranteed by a pledge of the sugarcane crop, its products and subproducts at net market value in an amount greater than the value of the advance, with the pledged asset insured through a policy contracted from a premium insurer and with a provision for subrogation. The agreement is valid through April 30, 2018. The residual amount of the down payment (R$64,037) is shown in the "Inventories" line in the table above.

 

(b)                Key management personnel

 

Income statement transactions

 

Sep/2017

 

Sep/2016

Remuneration

       

Short-term benefits

 

                     42,870

 

                      27,225

Post-employment benefit

 

                          511

 

                           269

Total

 

                   43,381

 

                    27,494

 

15

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

9.                        Taxes recoverable

 

The information on taxes recoverable was presented in the 2016 annual financial statements of the Company, in Note 11.

 

 

         

Sep/2017

 

Dec/2016

               

Parent Company and subsidiaries in Brazil

         
 

IPI

     

23,285

 

                  38,909

 

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

   

                525,993

 

                495,339

 

ICMS - credits from PP&E

   

133,091

 

                125,145

 

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

   

22,556

 

                  32,823

 

PIS and COFINS - credits from PP&E

   

                229,349

 

                253,503

 

Income tax and social contribution (IR and CSL)

   

                673,618

 

                605,058

 

REINTEGRA program

   

                101,920

 

                  53,129

 

Federal supervenience

   

                158,819

 

                155,533

 

Other

     

                    6,672

 

                    1,046

         

Foreign subsidiaries

   
 

Value-added tax

     

                228,608

 

                132,152

 

Income tax (IR)

     

                224,630

 

                  19,103

 

Other

     

                    4,955

 

                    2,628

Total

     

           2,333,496

 

           1,914,368

               

Current assets

     

             1,206,478

 

                826,015

Non-current assets

   

             1,127,018

 

             1,088,353

Total

     

           2,333,496

 

           1,914,368

 

16

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

10.                    Investments

 

The information related to investments was presented in the Company’s 2016 annual financial statements, in Note 12.

 

(a)                     Impacts on consolidation of Braskem Idesa

 

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

 

 

     

 Consolidated Braskem
Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated  (i)

 

 Eliminations

 

 Consolidated

Assets

 

Sep/2017

 

Dec/2016

 

Sep/2017

 

Dec/2016

 

Sep/2017

 

Dec/2016

 

Sep/2017

Dec/2016

         

 

     

 

     

 

     

Curent

                             
 

Cash and cash equivalents

 

         5,166,490

  

         6,500,265

 

          285,945

 

             201,600

       5,452,435

       6,701,865

 

Financial investments

 

         2,284,643

 

         1,190,483

 

  

 

 

       2,284,643

       1,190,483

 

Trade accounts receivable

 

         2,279,203

 

         1,455,893

 

          509,703

 

             247,465

         (89,937)

         (69,221)

       2,698,969

       1,634,137

 

Inventories

 

         5,402,367

 

         4,862,571

 

          343,968

 

             375,443

       5,746,335

       5,238,014

 

Taxes recoverable

 

         1,143,576

 

            710,982

 

            62,902

 

             115,033

       1,206,478

          826,015

 

Other receivables

 

            418,778

 

            278,865

 

            79,541

 

               27,169

          498,319

          306,034

     

 

 

 

 

 

 

 

 

 

 

 

     

    16,695,057

 

    14,999,059

 

    1,282,059

 

           966,710

       (89,937)

       (69,221)

  17,887,179

  15,896,548

       

 

 

 

 

 

         

Non-current assets held for sale

 

                      -  

 

            359,704

 

   

 

  

                   

          359,704

       

 

 

 

 

 

         
     

    16,695,057

 

    15,358,763

 

    1,282,059

 

           966,710

       (89,937)

       (69,221)

  17,887,179

  16,256,252

       

 

 

 

 

 

         

Non-current

   

 

 

 

 

 

         
 

Taxes recoverable

 

         1,126,964

 

         1,088,304

 

                   54

 

                      49

       1,127,018

       1,088,353

 

Deferred tax

 

            127,139

 

            189,613

 

          791,598

 

          1,463,502

          918,737

       1,653,115

 

Related parties

 

         4,777,241

 

         4,690,672

 

 

 

 

(ii)

    (4,777,241)

    (4,690,672)

 

Other receivables

 

            686,040

 

            648,511

 

            16,713

 

               29,823

 

 

               

          702,753

          678,334

 

Property, plant and equipment

 

       18,614,901

 

       18,814,175

 

     11,871,468

 

        11,171,400

(iii)

       (683,271)

       (648,865)

     29,803,098

     29,336,710

 

Intangible

 

         2,590,627

 

         2,667,708

 

          156,955

 

             141,379

       2,747,582

       2,809,087

     

 

 

 

 

 

 

 

 

 

 

 

     

    27,922,912

 

    28,098,983

 

  12,836,788

 

      12,806,153

  (5,460,512)

  (5,339,537)

  35,299,188

  35,565,599

       

 

 

 

 

 

         

Total assets

 

    44,617,969

 

    43,457,746

 

  14,118,847

 

      13,772,863

  (5,550,449)

  (5,408,758)

  53,186,367

  51,821,851

       

 

 

 

 

 

         

Liabilities and shareholders' equity

   

 

 

 

 

 

         

Current

   

 

 

 

 

 

         
 

Trade payables

 

         4,723,663

 

         6,335,452

 

          176,992

 

             278,905

         (89,937)

         (69,221)

       4,810,718

       6,545,136

 

Borrowings

 

         3,528,069

 

         2,594,463

 

  

 

 

       3,528,069

       2,594,463

 

Braskem Idesa Borrowings

 

  

 

  

 

       9,632,412

 

        10,437,791

       9,632,412

     10,437,791

 

Payroll and related charges

 

            539,662

 

            540,405

 

            18,916

 

               22,050

          558,578

          562,455

 

Taxes payable

 

         1,315,273

 

            611,231

 

            12,082

 

               12,849

       1,327,355

          624,080

 

Other payables

 

            850,776

 

         2,053,031

 

            71,384

 

             125,955

          922,160

       2,178,986

     

 

 

 

 

 

 

 

 

 

 

 

     

    10,957,443

 

    12,134,582

 

    9,911,786

 

      10,877,550

       (89,937)

       (69,221)

  20,779,292

  22,942,911

       

 

 

 

 

 

         

Non-current liabilities held for sale

 

                     -  

 

              95,396

 

 

 

 

            95,396

       

 

 

 

 

 

         
     

    10,957,443

 

    12,229,978

 

    9,911,786

 

      10,877,550

       (89,937)

       (69,221)

  20,779,292

  23,038,307

       

 

 

 

 

 

         
       

 

 

 

 

 

         

Non-current

   

 

 

 

 

 

         
 

Loan agreements

 

       18,489,860

 

       20,736,604

 

 

 

 

     18,489,860

     20,736,604

 

Accounts payable to related parties

 

  

 

  

 

       4,791,052

 

          4,698,881

(ii)

    (4,791,052)

    (4,698,881)

 

Loan agreement Etileno XXI project

 

 

 

  

(v)

       1,655,847

 

          1,620,519

 

       1,655,847

       1,620,519

 

Provision for losses on subsidiaries

 

         2,184,053

 

         3,053,637

 

 

 

 

(iv)

    (2,184,053)

    (3,053,637)

 

Other payables

 

         5,256,157

 

         4,698,937

 

              2,771

 

                 6,774

       5,258,928

4,705,711

     

 

 

 

 

 

 

 

 

 

 

 

     

    25,930,070

 

    28,489,178

 

    6,449,670

 

        6,326,174

  (6,975,105)

  (7,752,518)

  25,404,635

27,062,834

       

 

 

 

 

 

         

Shareholders' equity

   

 

 

 

 

 

         
 

Attributable to the  Company's shareholders

         7,730,456

 

         2,738,590

 

     (2,242,609)

 

         (3,430,861)

      2,242,611

      3,430,861

7,730,458

2,738,590

 

Non-controlling interest in Braskem Idesa

 

 

 

 

 

 

 

  

       (728,018)

    (1,017,880)

(728,018)

(1,017,880)

     

 

 

 

 

 

 

 

 

 

 

 

     

      7,730,456

 

      2,738,590

 

   (2,242,609)

 

      (3,430,861)

   1,514,593

   2,412,981

7,002,440

1,720,710

       

 

 

 

 

 

         

Total liabilities and shareholders' equity

 

    44,617,969

 

    43,457,746

 

  14,118,847

 

      13,772,863

  (5,550,449)

  (5,408,758)

53,186,367

51,821,851

 

 

17

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(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.

 
     

 Consolidated Braskem

           
     

 Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated

 

 Eliminations

 

 Consolidated

     

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

Continued operations

                             

Restated

Net sales revenue

 

      34,313,987

 

  34,908,743

 

    2,707,458

 

        816,486

 

  (389,239)

 

  (107,356)

 

  36,632,206

 

  35,617,873

 

Cost of products sold

 

       (25,848,364)

 

   (25,375,121)

 

     (1,569,686)

 

        (559,555)

 

     400,771

 

       95,327

 

   (27,017,279)

 

   (25,839,349)

                                   
     

         8,465,623

 

    9,533,622

 

    1,137,772

 

        256,931

 

      11,532

 

    (12,029)

 

    9,614,927

 

    9,778,524

                                   

Income (expenses)

                               
 

Selling and distribution

 

            (955,363)

 

        (928,901)

 

        (130,102)

 

          (83,452)

         

     (1,085,465)

 

     (1,012,353)

 

General and administrative

 

            (917,033)

 

        (869,899)

 

          (98,557)

 

          (83,538)

 

       21,073

 

       31,073

 

        (994,517)

 

        (922,364)

 

Research and development

 

            (110,984)

 

        (119,847)

                 

        (110,984)

 

        (119,847)

 

Results from equity investments

 

              400,360

 

        (671,387)

         

    (371,035)

 

     694,564

 

            29,325

 

            23,177

 

Other income (expenses), net

 

            (289,631)

 

        (453,644)

 

          (12,318)

 

        (102,636)

 

 

 

 

 

        (301,949)

 

        (556,280)

                                   
     

         6,592,972

 

    6,489,944

 

        896,795

 

        (12,695)

 

  (338,430)

 

   713,608

 

    7,151,337

 

    7,190,857

                                   

Financial results

                               
 

Financial expenses

 

         (1,932,121)

 

     (2,233,309)

 

        (732,906)

 

        (436,013)

 

     200,538

 

       98,019

 

     (2,464,489)

 

     (2,571,303)

 

Financial income

 

              662,479

 

          756,898

 

            10,524

 

              2,395

 

    (200,538)

 

    (193,349)

 

          472,465

 

          565,944

 

Exchange rate variations, net

 

            (662,005)

 

     (1,835,548)

 

          646,478

 

        (710,763)

 

         4,438

 

       29,836

 

          (11,089)

 

     (2,516,475)

                                   
     

       (1,931,647)

 

   (3,311,959)

 

        (75,904)

 

   (1,144,381)

 

        4,438

 

    (65,494)

 

   (2,003,113)

 

   (4,521,834)

                                   

Profit before income tax

                               

    and social contribution

 

         4,661,325

 

    3,177,985

 

        820,891

 

   (1,157,076)

 

  (333,992)

 

   648,114

 

    5,148,224

 

    2,669,023

                                   
 

IR and CSL - current and deferred

 

            (973,432)

 

     (1,081,506)

 

        (363,220)

 

          277,441

 

 

 

 

 

     (1,336,652)

 

        (804,065)

                                   

Profit for the period of continued operations

 

         3,687,893

 

    2,096,479

 

        457,671

 

      (879,635)

 

  (333,992)

 

   648,114

 

    3,811,572

 

    1,864,958

                                   

Discontinued operations results

                               
 

Profit from discontinued operations

 

                13,499

 

            34,538

                 

            13,499

 

            34,538

 

IR and CSL - current and deferred

 

                (4,623)

 

          (11,213)

 

 

 

 

 

 

 

 

 

            (4,623)

 

          (11,213)

     

                  8,876

 

            23,325

 

 

 

 

 

 

 

 

 

              8,876

 

            23,325

                                   

Profit (loss) for the period

 

         3,696,769

 

    2,119,804

 

        457,671

 

      (879,635)

 

  (333,992)

 

   648,114

 

    3,820,448

 

    1,888,283

 

 

18

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

  

Statement of cash flows

 

 Consolidated Braskem

                       
     

 Ex consolidated  Braskem Idesa

 

 Braskem Idesa consolidated

 

 Eliminations

 

 Consolidated

     

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

 

Sep/2017

 

Sep/2016

                                 

Restated

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

 

       4,661,325

 

           3,212,523

 

         820,891

 

    (1,157,076)

 

    (333,992)

 

     648,114

 

      5,148,224

 

      2,703,561

     

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

Adjustments for reconciliation of profit (loss)

 

                   -  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and depletion

 

       1,685,017

 

           1,791,865

 

         516,729

 

         182,220

 

      (32,605)

 

      (19,044)

 

      2,169,141

 

      1,955,041

 

Results from equity investments

 

        (400,360)

 

              671,387

 

 

 

 

 

     371,035

 

    (694,564)

 

         (29,325)

 

         (23,177)

 

Interest and  monetary and exchange variations, net

 

       1,402,912

 

           1,224,499

 

         175,097

 

         858,954

 

        (4,438)

 

      (85,003)

 

      1,573,571

 

      1,998,450

 

Gain from divestment in subsidiary

 

        (276,816)

 

 

 

 

 

 

 

 

 

 

 

       (276,816)

 

 

 

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

 

          115,616

 

                16,375

 

                362

 

                235

 

 

 

 

 

         115,978

 

           16,610

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

    7,187,694

 

        6,916,649

 

   1,513,079

 

     (115,667)

 

 

 

  (150,497)

 

   8,700,773

 

   6,650,485

                                   

Changes in operating working capital

 

                   -  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-for-trading financial investments

 

     (1,016,992)

 

            (903,701)

 

 

 

 

 

 

 

 

 

    (1,016,992)

 

       (903,701)

 

Trade accounts receivable

 

        (863,777)

 

              754,645

 

       (262,238)

 

       (144,694)

 

       20,716

 

       26,569

 

    (1,105,299)

 

         636,520

 

Inventories

 

        (543,027)

 

              675,100

 

           49,269

 

       (108,790)

 

 

 

 

 

       (493,758)

 

         566,310

 

Taxes recoverable

 

          204,084

 

              921,535

 

           53,496

 

           71,688

 

 

 

 

 

         257,580

 

         993,223

 

Prepaid expenses

 

          (69,619)

 

                30,009

 

         (18,116)

 

           (4,143)

 

 

 

 

 

         (87,735)

 

           25,866

 

Other receivables

 

            50,913

 

              (55,615)

 

         (34,276)

 

         (11,349)

 

 

 

 

 

           16,637

 

         (66,964)

 

Trade payables

 

     (1,345,549)

 

         (2,869,233)

 

       (101,913)

 

       (117,174)

 

      (20,716)

 

      (26,569)

 

    (1,468,178)

 

    (3,012,976)

 

Taxes payable

 

          107,134

 

            (153,173)

 

       (116,061)

 

         307,403

 

 

 

 

 

           (8,927)

 

         154,230

 

Advances from customers

 

              5,801

 

              213,516

 

           (8,048)

 

           42,007

 

 

 

 

 

           (2,247)

 

         255,523

 

Leniency agreement

 

     (1,343,803)

 

 

 

 

 

  

 

 

 

 

 

    (1,343,803)

 

 

 

Other payables

 

        (170,831)

 

              (93,327)

 

           23,904

 

         192,479

 

 

 

 

 

       (146,927)

 

           99,152

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from operations

 

    2,202,028

 

        5,436,405

 

   1,099,096

 

       111,760

 

 

 

  (150,497)

 

   3,301,124

 

   5,397,668

                                   
 

Interest paid

 

     (1,118,725)

 

            (968,687)

 

       (373,984)

 

       (395,426)

 

 

 

 

 

    (1,492,709)

 

    (1,364,113)

 

Income tax and social contribution paid

 

        (675,338)

 

            (847,012)

 

           (1,370)

 

 

 

 

 

 

 

       (676,708)

 

       (847,012)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated by operating activities

 

        407,965

 

        3,620,706

 

       723,742

 

     (283,666)

 

 

 

  (150,497)

 

   1,131,707

 

   3,186,543

                                   

Proceeds from the sale of fixed assets

 

          450,000

 

 

 

 

 

 

 

 

 

 

 

         450,000

 

 

Acquisitions to property, plant and equipment and intangible assets

     (1,451,482)

 

         (1,135,312)

 

         (76,241)

 

       (772,925)

 

 

 

     150,497

 

    (1,527,723)

 

    (1,757,740)

Other investiments

 

              1,634

 

                38,784

 

 

 

 

 

 

 

 

 

             1,634

 

           38,784

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

      (999,848)

 

       (1,096,528)

 

       (76,241)

 

     (772,925)

 

                 

 

   150,497

 

  (1,076,089)

 

  (1,718,956)

                                   

Short-term and long-term debt

 

                   -  

 

 

 

                    

 

                 

 

                

 

                

 

 

 

 

 

Obtained

 

       2,469,210

 

           2,821,945

 

                    

 

                    

 

               

 

                 

 

      2,469,210

 

      2,821,945

 

Payments

 

     (3,308,590)

 

         (3,755,480)

 

                    

 

                   

 

                 

 

                 

 

    (3,308,590)

 

    (3,755,480)

Braskem Idesa borrowings

 

                   -  

 

 

 

                    

 

                   

 

                 

 

                 

 

  

 

 

 

Obtained

 

 

 

 

 

         187,959

 

         503,921

 

                 

 

                 

 

         187,959

 

         503,921

 

Payments

 

 

 

 

 

       (710,821)

 

       (370,041)

 

                 

 

                 

 

       (710,821)

 

       (370,041)

Related parties

 

                   -  

 

 

 

                   

 

                    

 

                 

 

                 

 

 

 

 

 

Obtained loans (payment of loans )

 

            20,637

 

         (1,184,419)

 

         (20,637)

 

      1,184,419

 

                 

 

                 

 

 

 

 

Dividends paid

 

                 (42)

 

            (998,985)

 

                  

 

                    

 

                 

 

                 

 

                (42)

 

       (998,985)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net provided (used) in financing activities

 

      (818,785)

 

       (3,116,939)

 

     (543,499)

 

   1,318,299

 

                

 

                

 

  (1,362,284)

 

  (1,798,640)

                                   

Exchange variation on cash of foreign subsidiaries

 

            76,893

 

              489,396

 

         (19,656)

 

           37,243

 

                 

 

               

 

           57,237

 

         526,639

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

   (1,333,775)

 

          (103,365)

 

         84,346

 

       298,951

 

                 

 

                 

 

  (1,249,429)

 

       195,586

                                   

Represented by

                               
 

Cash and cash equivalents at the beginning for the period

 

       6,500,265

 

           6,908,623

 

         201,599

 

         134,639

 

                 

 

 

 

      6,701,864

 

      7,043,262

 

Cash and cash equivalents at the end for the period

 

       5,166,490

 

           6,805,258

 

         285,945

 

         433,590

 

                 

     

      5,452,435

 

      7,238,848

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

   (1,333,775)

 

          (103,365)

 

         84,346

 

       298,951

 

                 

 

 

 

  (1,249,429)

 

       195,586

 

19

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

11.                    Property, plant and equipment

 

The information on property, plant and equipment was presented in the Company’s 2016 annual financial statements, in Note 13.

 

 

       

 

 

 

 

Sep/2017

 

 

 

 

 

Dec/2016

           

Accumulated

         

Accumulated

   
           

depreciation/

         

depreciation/

   
       

Cost

 

depletion

 

Net

 

Cost

 

depletion

 

Net

                             

Land

   

             474,058

 

 

 

             474,058

 

             471,655

 

 

 

             471,655

Buildings and improvements

   

          5,920,952

 

           (1,382,381)

 

          4,538,571

 

          5,530,714

 

           (1,111,642)

 

          4,419,072

Machinery, equipment and installations

 

        38,859,922

 

         (18,133,660)

 

        20,726,262

 

        36,804,409

 

         (16,595,497)

 

        20,208,912

Projects and stoppage in progress

   

          3,297,666

 

 

 

          3,297,666

 

          3,495,965

 

 

 

          3,495,965

Other

   

          1,529,746

 

              (763,205)

 

             766,541

 

          1,404,759

 

              (663,653)

 

             741,106

Total

   

     50,082,344

 

      (20,279,246)

 

     29,803,098

 

     47,707,502

 

      (18,370,792)

 

     29,336,710

Capitalized borrowing costs in the nine-month period ended September 30, 2017 were R$100,211 (R$333,278 on September 30, 2016).

 

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

 

12.                    Intangible assets

 

The information on intangible assets was presented in the 2016 annual financial statements of the Company, in Note 14.

 

       

 

 

 

 

Sep/2017

 

Dec/2016

           

Accumulated

         

Accumulated

   
       

Cost

 

amortization

 

Net

 

Cost

 

amortization

 

Net

                             

Goodwill based on future profitability

 

        3,187,722

 

       (1,128,848)

 

        2,058,874

 

        3,187,722

 

       (1,128,848)

 

        2,058,874

Trademarks and patents

 

           353,295

 

          (116,879)

 

           236,416

 

           339,512

 

          (110,880)

 

           228,632

Software and use rights

 

           585,315

 

          (388,797)

 

           196,518

 

           566,673

 

          (364,336)

 

           202,337

Contracts with customers and suppliers

 

           754,350

 

          (498,576)

 

           255,774

 

           772,888

 

          (453,644)

 

           319,244

Total

   

      4,880,682

 

    (2,133,100)

 

      2,747,582

 

      4,866,795

 

    (2,057,708)

 

      2,809,087

 

There were no significant events or circumstances in the period ended September 30, 2017 that indicated the need for updating the impairment testing of intangible assets with indefinite useful life made in the end of 2016, or that indicated the need to perform an impairment testing of intangible assets with definite useful life.

 

 

20

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

13.                    Borrowings

 

The information on borrowings was presented in the 2016 annual financial statements of the Company, in Note 15.

 

(a)                     The Company has borrowings contracted from financial institutions and the capital markets that include contractual obligations (covenants) requiring the presentation of its audited financial statements within the legal deadline (or within 120 days from the end of the fiscal year).

 

In the condensed interim financial information as of June 30, 2017, the Company was in unremedied breach with regard to the presentation of audited financial statements within the legal timeframe involving government agents FINAME and FDNE in the amount of R$40,481, which were reclassified to current liabilities in accordance with 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 the prepayment of obligations in the short term. In this context, Braskem notes that none of its creditors requested said prepayment of obligations and that it has been settling these obligations in accordance with their original maturity schedule.

 

The breach of said obligations was automatically remedied with the presentation of the audited financial statements in the third quarter ended September 30, 2017, with said creditors no longer entitled to request prepayment, with the respective amount reclassified from current liabilities back to non-current liabilities.

 

 

21

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(b)                Borrowings

 

         

Annual financial charges (%)

 

Sep/2017

 

Dec/2016

Foreign currency

                   
 

Bonds

     

US dollar exchange variation + interest between 5.38 and 7.38

0

         13,651,816

 

         14,216,539

 

Advances on exchange contracts

     

US dollar exchange variation + 3.52%

0

              645,933

 

              362,779

 

Export prepayment

     

Note 13 (c)

   

0

              997,486

 

              777,801

 

BNDES

     

US dollar exchange variation + interest between 6.82 and 6.98

0

              122,860

 

              201,147

 

Export credit notes

     

US dollar exchange variation + interest between 7.30 and 8.10

0

           1,144,348

 

           1,173,127

 

Working capital

     

US dollar exchange variation + 1.74% above Libor

0

           1,353,027

 

           1,644,487

 

Transactions costs

           

0

            (208,173)

 

            (199,570)

               

0

      17,707,297

 

      18,176,310

               

0

     
 

Current liabilities

           

0

           2,312,395

 

           1,128,524

 

Non-current liabilities

           

0

         15,394,902

 

         17,047,786

 

Total

           

0

      17,707,297

 

      18,176,310

               

0

     

Local currency

           

0

     
 

Export credit notes

     

8.00

   

0

              153,996

 

              381,632

 

Export credit notes

     

105.00 e 112.50 of CDI

   

(i)

           1,720,330

 

           1,717,262

 

BNDES

     

TJLP + interest between 0.00 and 3.58

0

           1,122,166

 

           1,527,765

 

BNDES

     

SELIC + interest between 2.32 and 2.78

0

              533,936

 

              602,648

 

BNDES

     

Interest between 3.50 and 7.00

   

0

              218,186

 

              288,486

 

BNB/ FINEP/ FUNDES

     

6.23

   

0

              499,106

 

              580,647

 

FINAME

     

TJLP + 1.90

   

0

                  1,595

 

                  1,850

 

Fundo de Desenvolvimento do Nordeste (FDNE)

     

6.50

   

0

                45,222

 

                46,991

 

Other

     

CDI + 0.04

   

0

                24,776

 

                19,321

 

Transactions costs

           

0

                (8,681)

 

              (11,845)

               

0

        4,310,632

 

        5,154,757

               

0

     
 

Current liabilities

           

0

           1,215,674

 

           1,465,939

 

Non-current liabilities

           

0

           3,094,958

 

           3,688,818

 

Total

           

0

        4,310,632

 

        5,154,757

               

0

     

Foreign currency and local currency

           

0

     
 

Current liabilities

           

0

           3,528,069

 

           2,594,463

 

Non-current liabilities

           

0

         18,489,860

 

         20,736,604

 

Total

           

0

      22,017,929

 

      23,331,067

 

(i) The Company enters into swap transactions to offset the variation in the Interbank Certificate of Deposit (CDI) rate (Note 15.2.1 (a.ii)).

(c)                Export prepayments

 

     

Initial amount

               
     

of the transaction

           

Issue date

 

(US$)

 

Maturity

 

Charges (% per year)

 

Sep/2017

 

Dec/2016

Jan-2013

   

200,000

 

Nov-2022

 

US dollar exchange variation + semiannual Libor + 1.10

 

                351,474

 

                391,923

May-2016

 

50,000

 

May-2017

 

US dollar exchange variation + quarterly Libor + 3.25

 

 

 

                163,564

Dec-2016

   

68,000

 

Nov-2019

 

US dollar exchange variation + quarterly Libor + 2.60

 

                218,265

 

                222,314

Set-2017

   

135,000

 

Mar-2027

 

US dollar exchange variation + quarterly Libor + 1.61

 

                427,747

 

 

Total

   

453,000

         

              997,486

 

              777,801

 

22

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(d)                Payment schedule

 

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

 

       

Sep/2017

 

Dec/2016

             

2018

     

356,309

 

2,379,757

2019

     

3,121,258

 

3,310,384

2020

     

2,445,343

 

2,442,493

2021

     

3,626,334

 

3,667,632

2022

     

1,743,078

 

1,745,936

2023

     

58,664

 

13,772

2024

     

2,438,311

 

2,461,086

2025

     

50,058

 

3,839

2026

     

48,274

 

1,391

2027 and thereafter

     

4,602,231

 

4,710,314

Total

     

18,489,860

 

20,736,604

 

(e)                Guarantees

 

Braskem gave collateral for part of its borrowings as follows:

 

                 
       

Total debt

 

Total

   

Loans

 

Maturity

 

Sep/2017

 

guaranteed

 

Guarantees

                 

BNB

 

Dec-2022

 

119,354

 

119,354

 

 Mortgage of plants, pledge of machinery and equipment

BNB

 

Aug-2024

 

195,206

 

195,206

 

 Bank surety

BNDES

 

Jan-2022

 

1,997,148

 

1,997,148

 

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

FUNDES

 

Jun-2020

 

87,856

 

87,856

 

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

FINEP

 

Jul-2024

 

96,690

 

96,690

 

 Bank surety

FINAME

 

Feb-2022

 

1,595

 

1,595

 

 Pledge of equipment

Total

     

2,497,849

 

2,497,849

   

 

 

23

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

14.                    Braskem Idesa borrowings

 

The information on Braskem Idesa borrowings was presented in the 2016 annual financial statements in Note 16.

 

   

Initial value

               
   

of operation

               

Identification

 

US$

 

Maturity

 

Charges (% per year)

 

Sep/2017

 

Dec/2016

                     

Project finance

   

(i)

             

Project finance I

 

                700,000

 

Feb-2027

 

Us dollar exchange variation + quarterly Libor + 3.25

 

      2,132,263

 

      2,274,754

Project finance II

 

                189,996

 

Feb-2027

 

Us dollar exchange variation + 6.17

 

         609,532

 

         663,856

Project finance III

 

                600,000

 

Feb-2029

 

Us dollar exchange variation + 4.33

 

      1,781,193

 

      1,911,857

Project finance IV

 

                680,004

 

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 3.88

 

      1,976,582

 

      2,111,234

Project finance V

 

                400,000

 

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 4.65

 

      1,189,876

 

      1,276,449

Project finance VI

 

                  89,994

 

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 2.73

 

         266,901

 

         286,480

Project finance VII

 

                533,095

 

Feb-2029

 

Us dollar exchange variation + quarterly Libor + 4.64

 

      1,585,773

 

      1,701,229

Transactions costs

 

 

 

       

       (101,173)

 

       (104,157)

Total

 

          3,193,089

 

       

    9,440,947

 

 10,121,702

     

 

             
     

 

             

Other borrowings

   

 

             

VAT borrowings

   

(ii)

Nov-2029

 

2.00% above TIIE (*)

 

 

 

           13,500

Borrowings for working capital

 

Dec-2017

 

Us dollar exchange variation + quarterly Libor + 2,30

 

         191,465

 

         302,589

               

       191,465

 

       316,089

                     
               

    9,632,412

 

 10,437,791

                     

Current liabilities

             

      9,632,412

 

    10,437,791

Total

             

    9,632,412

 

 10,437,791

 

(*) TIIE – “ Tasa de Interés Interbancaria de Equilibrio ” – basic interest rate in Mexico, similar to the CDI overnight rate in Brazil.

 

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

(ii)    Financing obtained in Mexican peso and paid exclusively with IVA refund, settled in January 2017.

 

Project Finance borrowings include contractual obligations (covenants) that require, among other things, the presentation of the audited financial statements within the legal timeframe (or within 120 days from the end of the fiscal year).

 

On the reporting date for the condensed interim financial of September 30, 2017, the Company was in unremedied breach of its obligation to present audited financial statements within the legal timeframe, as well as of other obligations typical to contracts of this nature. As a result, the entire balance of non-current liabilities, in the amount of R$8,700,025, was reclassified to current liabilities, in accordance 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 the prepayment of obligations in the short term. In this context, note that none of the creditors requested said prepayment of obligations and that Braskem Idesa has been settling its debt service obligations in accordance with their original maturity schedule.

 

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

 

24

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

 

   

Sep/2017

 

Dec/2016

         

2018

 

                     175,262

 

                     709,793

2019

 

                     715,228

 

                     736,885

2020

 

                     839,254

 

                     864,149

2021

 

                     958,939

 

                     986,914

2022

 

                     798,872

 

                     822,235

2023

 

                  1,057,887

 

                  1,088,155

2024

 

                  1,144,621

 

                  1,177,017

2025

 

                  1,144,233

 

                  1,176,346

2026

 

                  1,007,492

 

                  1,035,586

2027 and thereafter

 

                     858,237

 

                     894,606

Total

 

               8,700,025

 

               9,491,686

 

 

25

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

15.                    Financial instruments

 

The information related to financial instruments was presented in the 2016 financial statements of the Company, in Note 17.

 

15.1.              Non-derivative financial instruments and leniency agreement (Note 19.3)

 

           

Fair value

 

Book value

 

Fair value

   

Note

 

Classification by category

 

hierarchy

 

Sep/2017

 

Dec/2016

 

Sep/2017

 

Dec/2016

                             

Cash and cash equivalents

 

4

                       

Cash and banks

             

      1,424,383

 

      2,178,611

 

      1,424,383

 

      2,178,611

Financial investments in Brazil

     

Loans and receivables

     

      2,977,859

 

      2,914,685

 

      2,977,859

 

      2,914,685

Financial investments abroad

     

Held-for-trading

 

Level 2

 

      1,050,193

 

      1,608,568

 

      1,050,193

 

      1,608,568

               

    5,452,435

 

    6,701,864

 

    5,452,435

 

    6,701,864

                             

Financial investments

 

5

                       

LFT's and LF's

     

Held-for-trading

 

Level 2

 

      1,859,099

 

         755,712

 

      1,859,099

 

         755,712

Time deposit investments

     

Loans and receivables

 

Level 2

 

         422,869

 

         434,015

 

         422,869

 

         434,015

Other

     

Held-to-maturity

 

Level 2

 

             2,675

 

                756

 

             2,675

 

                756

               

    2,284,643

 

    1,190,483

 

    2,284,643

 

    1,190,483

                             

Trade accounts receivable

 

6

         

    2,808,038

 

    1,704,373

 

    2,808,038

 

    1,704,373

                             

Trade payables

             

    5,069,823

 

    6,746,822

 

    5,069,823

 

    6,746,822

                             

Borrowings

 

13

                       

Foreign currency - Bond

         

Level 1

 

    13,651,816

 

    14,216,539

 

    17,131,263

 

    12,509,981

Foreign currency - other borrowings

             

      4,263,654

 

      4,159,341

 

      4,263,654

 

      4,159,341

Local currency

             

      4,319,313

 

      5,166,602

 

      4,319,313

 

      5,166,602

               

22,234,783

 

23,542,482

 

25,714,230

 

21,835,924

                             

Braskem Idesa borrowings

 

14

         

    9,733,585

 

 10,541,948

 

    9,733,585

 

 10,541,948

                             

Loan to non-controlling
shareholder of Braskem Idesa

             

    1,655,847

 

    1,620,519

 

    1,655,847

 

    1,620,519

                             

Leniency agreement

 

19.3

         

    1,586,912

 

    2,853,230

 

    1,586,912

 

    2,853,230

                             

Other payables (BNDESPAR)

             

                   -  

 

       176,846

 

                   -  

 

       176,846

 

 

26

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

15.2.1    Changes

  

                       

Net

         

Net

           

Operation characteristics

     

(Asset)/

         

(Asset)/

       

Fair value

 

Principal exposure

     

Accumulated

 

Liability

 

Change in

 

Financial

 

Liability

Identification

 

Note

 

hierarchy

   

Derivatives

 

OCI (equity)

 

Dec/2016

 

fair value

 

settlement

 

Sep/2017

                                     

Hedge accounting transactions

                                   

Dollar put option

 

15.2.1 (a.i)

 

Level 2

 

Real

 

Dollar

 

  

 

         (4,184)

 

         (5,848)

 

 

 

       (10,032)

Exchange swap

 

15.2.1 (a.ii)

Level 2

 

CDI

 

Dollar + Interests

 

         461,335

 

       857,099

 

       (69,693)

 

           8,336

 

       795,742

Interest rate swaps

     

Level 2

 

Libor

 

Fixed rates

 

         293,820

 

            (266)

 

         20,839

 

       (22,794)

 

         (2,221)

                   

         755,155

 

       852,649

 

       (54,702)

 

       (14,458)

 

       783,489

                                     

Derivatives operations

                                   

Current assets

                     

         (8,387)

         

       (10,032)

Non-current assets

                     

       (29,308)

         

       (16,177)

Current liabilities

                     

         29,042

         

         47,725

Non-current liabilities

                     

       861,302

         

       761,973

                       

       852,649

         

       783,489

 

(a)       Operations designated for hedge accounting

 

(a.i)     U.S. dollar Put Options

 

In September 2016, Braskem launched a recurring currency hedge program to mitigate the exposure of its cash flows to liabilities denominated in Brazilian real and not pegged to the U.S. dollar (e.g., electricity, payroll, etc.).

 

With the exclusive purpose of protecting cash flow, the program uses two strategies with derivative instruments: (i) purchase of put options and (ii) purchase of put options associated with the sale of call options ("Collar").

 

Both alternatives offer protection to Braskem if the local currency appreciates, with the difference that the Collar strategy can also result in negative adjustments to the Company if the USD/BRL exceeds the call exercise price. Eventual losses, however, will always be offset by gains in competitiveness resulting from costs in lower Reais, when observed in US Dollars.

 

On September 30, 2017, Braskem had total notional value purchased in puts of R$3.8 billion, at the average exercise price of 2.96 R$/US$. Concomitantly, the Company also had total notional value sold in calls of R$2.2 billion, at the average exercise price of R$4.26. The contracted operations have a maximum maturity of 18 months.

 

Such operations were designed for the hedge accounting of cash flows as from January 1, 2017, and seek to hedge future dollar-denominated revenues with maturities in months coinciding with the maturity of the derivatives.

 

Dollar put options were recognized initially at fair value and measured subsequently at their fair value at the end of each period. Any gain or loss related to the effective portion of dollar options (intrinsic value) is recognized as other comprehensive income or loss under shareholders' equity. Any gain or loss related to the ineffective portion and the extrinsic value of the option are immediately recognized in financial results.

 

27

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

Identification

         

Maturity

   
     

Hedge

   

Fair value

 

Nominal value

 

Financial charges for year

   

Sep/2017

 

Dec/2016

Swap NCE I to III

 

                   400,000

 

Exchange variation + 6.15%

 

Aug-2019

 

              406,530

 

              438,201

Swap NCE IV to VII

 

                   450,000

 

Exchange variation + 4.93% to 7.90%

 

Apr-2019

 

              389,212

 

              418,898

Total

 

                 850,000

         

            795,742

 

            857,099

                     

Derivatives operations

                   

Current assets

             

  

 

                (4,203)

Current liabilities

             

                33,769

 

  

Non-Current liabilities

             

              761,973

 

              861,302

Total

         

            795,742

 

            857,099

 

15.3.              Non-derivative liabilities designated for export hedge accounting

 

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

 

On September 30, 2017, exports that were designated and not yet realized are shown below:

 

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2017

 

 

 

 

 

                     213,000

2018

 

 

 

 

 

                     787,894

2019

 

 

 

 

 

                     733,980

2020

 

 

 

 

 

                     724,000

2021

 

 

 

 

 

                     716,000

2022

 

 

 

 

 

                     719,000

2023

 

 

 

 

 

                     718,371

2024

 

 

 

 

 

                     688,854

 

 

 

 

 

 

                  5,301,099

 

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

 

       

 

 

 

 

US$

           

Discontinued

   
       

Dec/2016

 

hedge

 

Sep/2017

                 

Designated balance

     

5,301,099

 

                              (402,325)

 

4,898,774

 

On September 30, 2017, the maturities of financial liabilities designated, within the scope of the consolidated balance sheet, were as follows:

 

28

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

 

 

 

 

 

 

 

Total nominal value

         

 

US$

 

 

 

 

 

 

 

2018

 

 

 

 

 

                     598,568

2019

 

 

 

 

 

                     733,980

2020

 

 

 

 

 

                     724,000

2021

 

 

 

 

 

                     716,000

2022

 

 

 

 

 

                     719,000

2023

 

 

 

 

 

                     718,372

2024

 

 

 

 

 

                     688,854

 

 

 

 

 

 

                  4,898,774

 

Considering the strong cash generation in recent quarters, the Management of the Company believed it was appropriate to advance the payment of dollar-denominated obligations, including liabilities designated for this hedge. As a result of the decision, the amount of US$402,325 was discontinued prospectively. Exchange variation on the discontinued amount, of R$495,860, which is recorded under Shareholders' Equity as “Other comprehensive income” (OCI) will be taken to net financial income (expenses) as from October 2017, as the hedged exports are realized.

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

Hedge descontinued - Fourth quarter 2017

213,000

 

2.0017

 

3.1684

 

248,507

Hedge descontinued - First quarter 2018

 

189,325

 

2.0017

 

3.3082

 

247,353

   

402,325

         

495,860

 

The following table provides the balances of exchange variation recognized in the Company’s net financial income (expenses) due to the realization of exports designated for this hedge for the nine-month period ended September 30, 2017:

 

       

Conversion rate

       
   

Total nominal

 

at Inception

 

Closing rate

 

Gross nominal

   

value US$

 

R$/US$

 

R$/US$

 

value

                 

First quarter

 

201,277

 

2.0017

 

3.2400

 

249,241

Second quarter

 

208,135

 

2.0017

 

3.2015

 

249,721

Third quarter

 

207,273

 

2.0017

 

3.3302

 

275,362

   

616,685

         

774,324

 

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

 

 

 Exchange

     

Net

 

 variation

 

IR and CSL

 

effect

           

At December 31, 2016

(7,439,927)

 

2,529,575

 

(4,910,352)

           

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

456,301

 

(155,142)

 

301,159

           

Exchange variation transferred to profit or loss / IR and CSL

774,324

 

(263,270)

 

511,054

           

At September 30, 2017

(6,209,302)

 

2,111,163

 

(4,098,139)

 

29

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

On September 30, 2017, sales designated and not yet realized are as follows:

 

 

 

 

 

 

 

Nominal value

 

 

 

 

 

 

US$

 

 

 

 

 

 

 

2017

 

 

 

 

 

                       53,889

2018

 

 

 

 

 

                     221,790

2019

 

 

 

 

 

                     229,270

2020

 

 

 

 

 

                     266,690

2021

 

 

 

 

 

                     303,392

2022

 

 

 

 

 

                     253,204

2023

 

 

 

 

 

                     333,093

2024

 

 

 

 

 

                     359,559

2025

 

 

 

 

 

                     357,903

2026

 

 

 

 

 

                     309,240

2027

 

 

 

 

 

                     152,103

2028

 

 

 

 

 

                     124,654

2029

 

 

 

 

 

                       31,164

 

 

 

 

 

 

2,995,951

 

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

            

       

 

 

 

 

 

 

US$

           

Realization

 

Realization of

   
       

Dec/2016

 

in the period

 

discontinued hedge

 

Sep/2017

                     

Designated balance

     

3,113,173

 

                     (129,363)

 

                                229

 

2,984,039

 

On September 30, 2017, the maturities of financial liabilities designated were distributed as follows:

 

 

 

 

 

 

 

 

Nominal value

         

 

US$

 

 

 

 

 

 

 

2017

 

 

 

 

 

                       53,793

2018

 

 

 

 

 

                     221,390

2019

 

 

 

 

 

                     228,850

2020

 

 

 

 

 

                     266,187

2021

 

 

 

 

 

                     302,816

2022

 

 

 

 

 

                     252,723

2023

 

 

 

 

 

                     332,458

2024

 

 

 

 

 

                     358,873

2025

 

 

 

 

 

                     357,221

2026

 

 

 

 

 

                     308,650

2027

 

 

 

 

 

                     150,419

2028

 

 

 

 

 

                     124,347

2029

 

 

 

 

 

                       26,312

 

 

 

 

 

 

2,984,039

 

30

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

The following table provides the balance of exchange variation of the discontinued amount, net of realization already occurred, in the period ended September 30, 2017 (US$229), which is recorded in Braskem Idesa’s shareholders’ equity under “Other comprehensive income” and will be transferred to financial income (expenses) according to the schedule of future hedged sales:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

Hedge descontinued

11,912

 

13.4541

 

17.9915

 

54,050

 

9,437

               

54,050

 

9,437

 

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 nine-month period ended September 30, 2017:

 

       

Conversion rate

           
   

Total nominal

 

at Inception

 

Closing rate

 

Total nominal

 

Gross nominal

   

value US$

 

MXN/US$

 

MXN/US$

 

value MXN

 

value

                     

First quarter

 

29,174

 

13.6649

 

20.0871

 

187,361

 

30,917

Second quarter

 

47,896

 

13.6560

 

18.5659

 

235,165

 

42,992

Third quarter

 

52,293

 

13.6536

 

17.8489

 

219,385

 

38,919

   

129,363

         

641,911

 

112,828

 

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

 

 

 Exchange

     

Net

 

 variation

 

IR

 

effect

           

At December 31, 2016

           (4,182,052)

 

             1,255,350

 

           (2,926,702)

           

Exchange variation recorded in the period on OCI / IR

               1,248,177

 

                 (374,453)

 

                  873,724

           

Exchange variation transferred to profit or loss / IR

                  112,828

 

                   (33,848)

 

                    78,980

           

At September 30, 2017

           (2,821,047)

 

                847,049

 

           (1,973,998)

 

31

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

15.4.              Credit quality of financial assets

 

(a)                     Trade accounts receivable

 

On September 30, 2017, the credit ratings for the domestic market were as follows:

 

 

 

 

 

(%)

 

 

 

Sep/2017

 

Dec/2016

1

Minimum risk

 

12.76

 

8.92

2

Low risk

 

43.90

 

39.98

3

Moderate risk

 

23.36

 

30.51

4

High risk

 

16.22

 

16.48

5

Very high risk

(i)

3.76

 

4.11

 

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

 

Default indicators

 

Last 12 months

 

Domestic

 

Export

 

Market

 

Market

September 30, 2017

0.07%

 

0.09%

December 31, 2016

0.18%

 

0.04%

September 30, 2016

0.23%

 

0.10%

 

 

32

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(b)                     Other financial assets

 

In order to determine the credit ratings of counterparties in financial assets classified as cash and cash equivalents, held-for-trading, held-to-maturity and loans and receivables, 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.

 

     

Sep/2017

 

Dec/2016

Financial assets with risk assessment

       

 

AAA

   

      4,986,329

 

      3,871,105

AA+

   

             5,028

 

         241,359

AA

   

           61,389

 

             5,370

AA-

   

         344,217

 

         654,232

A+

   

         689,264

 

      2,426,078

A

   

      1,340,068

 

         364,198

A-

   

  

 

         209,175

BBB+

   

         289,221

 

         116,987

BBB

   

           16,212

 

  

     

      7,731,728

 

      7,888,504

           

Financial assets without risk assessment

         

Other financial assets with no risk assessment

 

  (i)

             5,350

 

             3,843

     

             5,350

 

             3,843

           

Total

   

    7,737,078

 

    7,892,347

 

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

 

15.5.              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 September 30, 2017, the main risks that can affect the value of Braskem’s financial instruments are:

 

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

·       Brazilian real/Mexican peso exchange rate;

·       Libor floating interest rate;

·       Selic interest rate;

·       CDI interest rate; and

·       TJLP interest rate.

 

For the purposes of the risk sensitivity analysis, Braskem presents the exposures to currencies as if they were independent, that is, 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.

 

33

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(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 September 30, 2017, with a probability of 5%, and under normal market conditions, was estimated by the Company at US$40,517 for the NCE exchange rate swap (Note 15.2.1(a.ii)) and at US$6,634 for put and call options (Note 15.2.1(a.i)) and US$11,151 for the swap of Libor related to Braskem Idesa’s project.

 

(c)                     Selection of scenarios

 

(c.1)       Probable scenario

 

The Focus Market Readout published by the Central Bank of Brazil was used to create the probable scenario for the U.S. dollar/Brazilian real exchange rate, Selic basic interest rate and the CDI interest rate, using the reference date of September 29, 2017. According to the Market Readout, at the end of 2017, the U.S. dollar will depreciate by 0.25% against the Brazilian real, compared to the closing PTAX rate at September 29, 2017, while the Selic rate will be 7% p.a. The Selic rate is used as a reference for analyses of sensitivity to the CDI.

 

The probable scenario for the TJLP is a decrease of 0.5% from the current rate of 7.0%, in line with the size of the government’s most recent decisions to increase or decrease the rate. The Market Readout does not publish forecasts for the Libor interest rate. Therefore, to determine the probable scenario, Braskem considered a 5% increase on current market levels.

 

34

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, 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 and MTM

 

                             2,624

 

                        (259,757)

 

                        (519,514)

BNDES

 

                                310

 

                          (30,715)

 

                          (61,430)

Working capital / structured operations

 

                             4,437

 

                        (439,282)

 

                        (878,565)

Export prepayments

 

                           40,913

 

                     (4,050,415)

 

                     (8,100,831)

Braskem Idesa borrowings

 

                             4,644

 

                        (459,767)

 

                        (919,534)

Financial investments abroad

 

                           23,841

 

                     (2,360,237)

 

                     (4,720,473)

Swaps

 

                            (4,190)

 

                         414,770

 

                         833,730

Dollar put option

 

                            (1,150)

 

                           79,378

 

                         428,191

Financial investments abroad

 

                            (4,737)

 

                         468,965

 

                         937,930

             

Selic interest rate

           

BNDES

 

                           22,125

 

                          (38,047)

 

                          (78,071)

             

Libor floating interest rate

           

Working capital / structured operations

 

                            (3,864)

 

                          (19,319)

 

                          (38,639)

Export prepayments

 

                            (3,841)

 

                          (19,207)

 

                          (38,414)

Swaps

 

                             4,950

 

                             9,159

 

                           11,848

             

CDI interest rate

           

Swaps NCE

 

                           20,289

 

                          (33,999)

 

                          (68,648)

External loans / Other domestic market

 

                                  24

 

                                 (39)

 

                                 (78)

Swaps NCA

 

                           42,069

 

                          (72,960)

 

                        (150,501)

Financial investments in local currency

 

                          (16,686)

 

                           27,224

 

                           54,077

     

 

 

 

 

   

Probable

 

Possible adverse

 

Extreme adverse

Instrument / Sensitivity

 

6.5%

 

7.5%

 

8.0%

             

TJLP interest rate

           

BNDES

 

                           22,671

 

                          (23,030)

 

                          (46,423)

Other government agents

 

                                  33

 

                                 (33)

 

                                 (67)

 

35

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

16.                    Taxes payable

 

The information related to taxes payable was presented in the Company’s 2016 annual financial statements, in Note 18.

 

       

Sep/2017

 

Dec/2016

Brazil

         
 

IPI

   

                73,326

 

                59,323

 

IR and CSL

   

              337,119

 

              222,680

 

ICMS

   

              247,083

 

              182,034

 

PIS and COFINS

   

              129,002

 

                59,105

 

PERT installment

 

(a)

                98,840

 

  

 

Other

   

                49,424

 

                62,743

       

  

 

  

Other countries

   

                        -  

 

  

 

IR

   

              279,143

 

                46,670

 

Value-added tax

   

              158,760

 

                15,622

Total

   

         1,372,697

 

            648,177

             

Current liabilities

   

           1,327,355

 

              624,080

Non-current liabilities

   

                45,342

 

                24,097

Total

   

         1,372,697

 

            648,177

 

(a)                     Special Tax Compliance Program (“PERT”)

 

In October 2017, Braskem and its subsidiary Braskem Petroquímica adhered to PERT, a federal government tax installment/amnesty program implemented through Decree MP 783, of May 31, 2017, indicating the payment of tax and social security liabilities in the aggregate amount of R$111,735. The amount was reduced by R$12,895 due to discounts granted under the program. This amount will be settled by (i) R$67,953 to be offset using tax credits from income tax losses and social contribution tax loss carryforwards, (ii) R$21,854 paid in cash in October 2017, and (iii) R$9,033 to be paid in cash in January 2018.

 

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

 

The information related to income tax and social contribution was presented in the Company’s 2016 annual financial statements, in Note 20.

 

36

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

 
       

Sep/2017

 

Sep/2016

           

Restated

Income before IR and CSL

     

         5,148,224

 

         2,669,023

             

IR and CSL at the rate of 34%

     

         (1,750,396)

 

            (907,468)

             

Permanent adjustments to the IR and CSL calculation basis

           

IR and CSL on equity in results of investees

     

                  2,201

 

                  7,880

IR and CSL from previous years

     

              105,961

   

Tax loss and negative basis - installment rectification

     

                39,092

   

Tax benefits (Sudene and PAT)

     

                58,394

 

                  5,302

Difference of rate applicable to each country

     

              203,169

 

              101,044

Other permanent adjustments

     

                  4,927

 

              (10,823)

             

IR and CSL on results of operations

     

       (1,336,652)

 

          (804,065)

             

Breakdown of IR and CSL:

           
             

Current IR and CSL

     

            (607,441)

 

            (777,154)

Deferred IR and CSL

     

            (729,211)

 

              (26,911)

Total

     

       (1,336,652)

 

          (804,065)

 

Breakdown of IR and CSL:

           
             

Current IR and CSL

     

            (607,441)

 

            (777,154)

Deferred IR and CSL

     

            (729,211)

 

              (26,911)

Total

     

       (1,336,652)

 

          (804,065)

 

(b)                     Breakdown of deferred income tax and social contribution

 

(b.i)        According to tax collection records

 

Assets

   

Sep/2017

 

Dec/2016

         

 

Tax losses (IR) and negative base (CSL)

   

             1,744,662

 

             2,420,376

Goodwill amortized

   

                    4,093

 

                    4,624

Exchange variations

   

                199,733

 

                464,947

Temporary adjustments

   

                  34,862

 

                717,868

Business combination

   

                290,322

 

                191,250

     

          2,273,672

 

          3,799,065

           

Liabilities

         
           

Amortization of goodwill based on future profitability

   

                791,849

 

                767,277

Tax depreciation

   

                941,337

 

                867,922

Temporary adjustments

   

                290,800

 

                316,991

Business combination

   

                116,426

 

                198,381

Additional indexation PP&E

   

                  50,522

 

                118,202

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

   

                409,169

 

                263,808

Other

   

                    3,530

 

                123,892

     

          2,603,633

 

          2,656,473

 

 

37

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

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

 

         

Sep/2017

         

Headquarters

 

 

 

IR and CSL

 

 

       

(Country)

 

Tax calculation

 

Compensation

 

Balance

                     

Assets

                   

Braskem S.A

     

Brazil

 

              1,252,001

 

         (1,252,001)

 

  

Braskem Chile

     

Chile

 

                        110

 

  

 

                  110

Braskem Argentina

     

Argentina

 

                     3,940

 

  

 

               3,940

Braskem Alemanha

     

Germany

 

                   18,728

 

  

 

             18,728

Braskem Idesa

     

Mexico

 

                 791,598

 

  

 

           791,598

Braskem México Serviços

     

Mexico

 

                     1,671

 

  

 

               1,671

Braskem Petroquímica

     

Brazil

 

                 102,934

 

            (102,934)

 

  

Braskem Petroquímica - business combination effects

 

Brazil

 

                 102,690

 

  

 

           102,690

             

            2,273,672

 

       (1,354,935)

 

         918,737

Liabilities

                   

Braskem S.A

     

Brazil

 

              2,038,731

 

         (1,252,001)

 

           786,730

Braskem America

     

USA

 

                 282,613

 

  

 

           282,613

Braskem Petroquímica

     

Brazil

 

                 167,164

 

            (102,934)

 

             64,230

Braskem Petroquímica - business combination effects

 

Brazil

 

                 115,125

 

  

 

           115,125

           

2,603,633

 

(1,354,935)

 

1,248,698

 

         

Dec/2016

         

Headquarters

 

 

 

IR and CSL

 

 

         

(Country)

 

Tax calculation

 

Compensation

 

Balance

Assets

                   

Braskem S.A

     

Brazil

 

              2,106,303

 

         (2,063,844)

 

             42,459

Braskem Argentina

     

Argentina

 

                     6,745

 

  

 

               6,745

Braskem Alemanha

     

Germany

 

                   36,932

 

  

 

             36,932

Braskem Chile

     

Chile

 

                        135

 

                   (135)

 

  

Braskem Idesa

     

Mexico

 

              1,463,502

 

 

 

        1,463,502

Braskem México Serviços

     

Mexico

 

                     1,994

 

  

 

               1,994

Braskem Petroquímica

     

Brazil

 

                   81,971

 

              (81,971)

 

  

Braskem Petroquímica and Braskem Qpar - business combination effects

 

Brazil

 

                 101,483

 

  

 

           101,483

             

            3,799,065

 

       (2,145,950)

 

      1,653,115

                       

Liabilities

                   

Braskem S.A

     

Brazil

 

              2,063,844

 

         (2,063,844)

 

 

Braskem America

     

USA

 

                 305,289

 

  

 

           305,289

Braskem Chile

     

Chile

 

                     1,404

 

                   (135)

 

               1,269

Braskem Petroquímica

     

Brazil

 

                 162,241

 

              (81,971)

 

             80,270

Braskem Petroquímica and Braskem Qpar - business combination effects

 

Brazil

 

                 123,695

 

  

 

           123,695

             

            2,656,473

 

       (2,145,950)

 

         510,523

 

(c)                     Realization of deferred income tax and social contribution

           

In the nine-month period ended September 30, 2017, there were no material events or circumstances that indicate any compromise of the realization of these deferred taxes.

 

38

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

18.                    Sundry provisions

 

The information on sundry provisions was presented in the 2016 annual financial statements of the Company, in Note 22.

 

           

Sep/2017

 

Dec/2016

Provision for customers rebates

   

                49,378

 

                41,475

Provision for recovery of environmental damages

 

              215,248

 

              254,040

Other

         

                23,872

 

                23,621

Total

         

            288,498

 

            319,136

                 

Current liabilities

         

                82,045

 

              112,891

Non-current liabilities

       

              206,453

 

              206,245

Total

         

            288,498

 

            319,136

 

19.                    Contingencies

 

19.1.              Claims with probable loss and arising from business combinations

 

The description of the main contingent liabilities of the Company was presented in the 2016 annual financial statements, in Note 23.1.

 

     

Sep/2017

 

Dec/2016

Labor claims

   

              204,056

 

              207,827

           

Tax claims

         

   Normal operations

         

IR and CSL

   

                14,462

 

                11,462

PIS and COFINS

   

              161,863

 

              204,516

ICMS

   

                98,281

 

                39,604

Other tax claims

   

                16,093

 

                19,586

     

            290,699

 

            275,168

           

   Business Combination

         

IR and CSL

   

                49,211

 

                45,656

PIS and COFINS

   

                55,164

 

                51,052

ICMS - interstate purchases

   

              241,238

 

              223,071

ICMS - other

   

                17,698

 

                16,379

     

            363,311

 

            336,158

           

Corporate claims

   

              142,187

 

              105,175

     

  

 

  

Civil claims and other

   

                64,144

 

                60,909

           
     

         1,064,397

 

            985,237

 

19.2.              Claims with possible losses

 

The amount of claims and a description of the main claims with possible losses are presented in the financial statements for fiscal year 2016, in Note 23.2.

 

39

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(a)          Civil claims

 

In January 2017, the Company became defendant in a civil lawsuit filed by former reseller of solvents, claiming alleged breach of a tacit distribution agreement. On September 30, 2017, the damages claimed in the lawsuit amounted to R$158 million.

 

Based on the opinion of external legal counsel accompanying the case, the Management believes that the lawsuit has a possible risk of loss within an eight-year period.

 

No judicial deposit or other form of security was made for these suits.

 

(b)          Tax claims

 

(i)                       Income Tax (IR) and Social Contribution (CSL) – Unlimited offsetting

 

In March 2017, the Company received a tax deficiency notice claiming that the methodology used to offset tax losses and tax loss carryforwards at Rio Polímeros failed to observe the limit of 30% of the Taxable Profit and Social Contribution calculation base when offsetting such liabilities with Income Tax and Social Contribution liabilities in its merger into Braskem Qpar S/A, in August 2013. On September 30, 2017, the restated value of the taxes recorded amounted to R$253 million.

 

The Company’s external legal advisors estimate that the administrative proceedings will be concluded by 2020.

 

Considering that the requirement to pay the tax liability has been suspended, currently no administrative, escrow or other type of guarantee deposit has been made for this proceeding.

 

(ii)                     IR and CSL – Expenses from using goodwill

 

In July 2017, the Company received a tax-deficiency notice from the Brazilian Revenue Service (“RFB”) for the deduction of expenses, in the period from 2011 to 2013, arising from the use of goodwill tax offsets arising from the acquisition by OPP Produtos Petroquímicos S/A of shares issued by Companhia Petroquímica do Sul S/A (“COPESUL”), held by OPP Química S/A in 2011.

 

On September 30, 2017, the restated amount of taxes and tax effects from disallowances of income tax losses and social contribution tax loss carryforwards through said tax deficiency notice is R$95 million.

 

The Company’s external legal advisors estimate that the administrative proceeding should be concluded in 2021.

 

Considering that the requirement to pay the tax liability has been suspended, currently no administrative, escrow or other type of guarantee deposit has been made for this proceeding.

 

 (c)         Social security – hazardous agents

 

In August 2017, the Company received a deficiency notice from RFB requiring the payment of a premium for labor accident risk to fund the special retirement plan due to the alleged exposure of its workers to hazardous agents in the period from January 2013 to December 2015. The total amount under the deficiency notice, on September 30, 2017, is R$327 million.

 

The Company’s external legal advisors estimate that the administrative proceeding will be concluded in 2021.

40

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

 

No judicial deposit or other form of security was accrued for this proceeding.

 

19.3.              Reports of irregularities and global settlement with authorities

 

Complete information on the reports of irregularities and on the global settlement with authorities was presented in Note 23.3 to the Company’s annual financial statements for 2016.

 

(a)          Global Settlement with authorities

 

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

 

1.       In Brazil, the Agreement was ratified by the 5 th Coordination and Review Chamber of the MPF on December 15, 2016, with ratification by the 13 th 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$1.3 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.

 

The outstanding amount, of approximately R$1.7 billion, will be paid as follows:

 

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

2.     R$1.5 billion to the MPF in six annual installments adjusted for inflation by the variation in the IPCA inflation index due on January 30 of each year as from 2018. To guarantee payment of the installments coming due, Braskem gave as collateral assets from its property, plant and equipment corresponding to one annual installment.

 

 

(b)          Reimbursement for damages and other considerations

 

A significant portion of the total amount of R$$2.2 billion to be paid to MPF will be made available for use in reimbursing third parties for any damages caused by the wrongdoings. 

 

Under the Agreement, the MPF undertook to coordinate actions with other authorities or government agencies with which Braskem comes to negotiate for entering into agreements involving the facts uncovered in connection with the Agreement, the public prosecution offices of states and cities in Brazil, state-owned companies and state-controlled companies for entering into similar agreements with such organizations, including for the purpose of preventing duplicate restitution with regard to the amount paid under the Agreement.

 

41

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

 

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

 

With the exception of the amount cited above, in addition to other nonpecuniary obligations imposed on Braskem under the Global Settlement, the Company could suffer a substantial negative impact on its business activities, reputation, financial condition, financial instruments and operating results, or on the liquidity and price of the securities issued by the Company. Furthermore, the negative publicity resulting from the Global Settlement could have a material adverse impact on the Company’s business, including reducing the demand for its products, financial instruments and other effects that currently cannot be estimated or measured. In addition, other authorities with jurisdiction over the Company may seek to impose additional monetary sanctions or fines or commence new investigations against the Company. Finally, as a result of the Global Settlement, the Company may be barred from entering into certain agreements with governmental authorities, and may be subject to increased operating costs in connection with its obligations to improve its governance and anti-corruption practices, including the cost of required external monitorship.

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

 

(d)          Class action

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

 

The Company engaged a U.S. law firm to represent it and filed motion to dismiss on July 6, 2016.  On March 31, 2017, the judge rendered a decision on the motion to dismiss, granting it in part and denying it in part. 

 

Following the decision, the Company and the Lead Plaintiff participated in a mediation which resulted in a proposed settlement of the action. On September 14, 2017, the Company and the Lead Plaintiff signed the proposed settlement agreement (“Proposed Settlement”) and submitted it to the mentioned Court for preliminary approval, which was granted on September 15, 2017. The Proposed Settlement is subject to a number of conditions including final approval by the Court.

 

Under the terms of the Proposed Settlement, Braskem will pay US$10 million to resolve all claims arising out of or relating to the subject matter of the Class Action of a settlement class consisting of all persons who purchased or otherwise acquired a legal or beneficial ownership interest in Braskem American Depositary Receipts (“ADRs”) between July 15, 2010 and March 11, 2015 inclusive, with the exception of any such claims belonging to purchasers who file valid and timely requests to opt out of the settlement class.

 

42

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

In accordance with accounting standard IAS 37 (Provisions, Contingent Liabilities and Contingent Assets), the Company recorded a provision in the amount of US$10 million (R$31,680) in the item “Other income (expenses), net”. On October 2, the amount involved in the class action was deposited in court.

 

Braskem has made no admission of any wrongdoing or liability as part of the Proposed Settlement, and entered into the Proposed Settlement solely to avoid the risk, uncertainty, and expense of further litigation.”

 

The Court has scheduled a Final Approval Hearing for February 21, 2018 to determine whether the Proposed Settlement should be approved.

 

The Company may be named as a defendant in other legal actions. Furthermore, the Company may be required, in accordance with any applicable legal and regulatory limits, to indemnify directors, officers and employees that are defendants in the securities class action and any other related actions that may arise in the future. The litigation has required significant time and dedication of the Management of the Company and is expected to continue to require such time and attention in the future.

 

20.                    Shareholders’ Equity

 

The information related to the Company’s shareholders’ equity was presented in its 2016 annual financial statements, in Note 26.

 

(a)                     Capital

 

     

Amount of shares

             

Preferred

     

Preferred

           
     

Common

     

shares

     

shares

           
     

shares

 

%

 

class A

 

%

 

class B

 

%

 

Total

 

%

                                   

Odebrecht

   

226,334,623

 

50.11

 

79,182,498

 

22.95

 

 

 

 

 

305,517,121

 

       38.32

Petrobras

   

212,426,952

 

47.03

 

75,761,739

 

21.96

 

 

 

 

 

288,188,691

 

36.15

ADR

(i)

 

  

 

0.00%

 

  55,858,224

 

16.19

 

 

 

 

 

55,858,224

 

      7.01

Other

   

   12,907,077

 

      2.86

 

132,973,403

 

   38.54

 

578,330

 

100.00

 

146,458,810

 

   18.37

Total

   

  451,668,652

 

    100.00

 

  343,775,864

 

       99.64

 

  578,330

 

    100.00

 

  796,022,846

 

       99.85

Treasury shares

(ii)

 

  

 

  

 

     1,234,758

 

      0.36

 

  

 

 

 

    1,234,758

 

       0.15

Total

   

  451,668,652

 

    100.00

 

  345,010,622

 

    100.00

 

  578,330

 

    100.00

 

  797,257,604

 

    100.00

 

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

(ii)                  Includes 1,154,758 shares held by Braskem Petroquímica, considered “treasury shares” in the consolidated shareholders’ equity, amounting to R$48,892.

 

43

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(b)                      Other comprehensive income - shareholders' equity

 

 

     

Attributed to shareholders' interest

       
             

Defined

         

Foreign

               
     

Additional

 

Deemed

 

benefit

 

Foreign

     

currency

 

Gain (loss)

 

Total

       
     

indexation of

 

cost of

 

plans actuarial

 

sales

 

Fair value

 

translation

 

on interest

 

Braskem

 

Non-controlling

   
     

PP&E

 

PP&E

 

Gain (loss)

 

hedge

 

of hedge

 

adjustment

 

in subsidiary

 

shareholders'

 

interest in

   
     

(i)

 

(i)

 

(ii)

 

(iii)

 

(iii)

 

(iv)

 

(v)

 

interest

 

Braskem Idesa

 

Total

                                           

On December 31, 2015

 

         217,595

 

      17,309

 

            (39,232)

 

          (9,666,973)

 

           (685,396)

 

      1,105,391

 

           (9,404)

 

         (9,060,710)

 

            (476,708)

 

         (9,537,418)

                                              

Additional indexation

                                       
 

Realization

 

            (30,951)

 

 

 

 

     

                (30,951)

   

                (30,951)

 

Income tax and social contribution

 

             10,524

 

 

 

 

     

                  10,524

   

                  10,524

     

 

 

 

 

 

     

Deemed cost of jointly-controlled investment

 

                     -  

 

 

 

 

     
 

Realization

 

 

 

        (1,096)

 

 

     

                  (1,096)

   

                  (1,096)

 

Income tax and social contribution

 

 

 

            372

 

 

     

                       372

   

                       372

     

 

 

 

 

 

     

Foreign sales hedge

 

                     -  

 

 

 

 

     
 

Exchange rate

 

 

 

 

 

 

 

              3,157,453

   

             3,157,453

 

              (350,064)

 

             2,807,389

 

Transfer to result

 

 

 

 

 

 

 

              1,061,661

   

             1,061,661

 

                    8,842

 

             1,070,503

 

Income tax and social contribution

 

 

 

 

 

 

 

             (1,474,894)

   

           (1,474,894)

 

                102,550

 

           (1,372,344)

     

 

 

 

 

 

 

Fair value of Cash flow hedge

 

                     -  

 

 

 

  

 
 

Change in fair value

 

 

 

 

   

               220,324

   

                220,324

 

                (30,175)

 

                190,149

 

Transfer to result

 

 

 

 

   

               (15,421)

   

                (15,421)

 

                  (8,823)

 

                (24,244)

 

Income tax and social contribution

 

 

 

 

   

               (74,347)

   

                (74,347)

 

                  11,699

 

                (62,648)

     

 

       

Fair value of cash flow hedge from jointly-controlled

 

                     -  

 

 

   

                 (6,272)

   

                  (6,272)

   

                  (6,272)

     

 

 

 

       

Foreign currency translation adjustment

 

                     -  

 

 

     

           (85,770)

 

             

 

                (85,770)

 

                221,402

 

                135,632

                                     

On September 30, 2016

 

         197,168

 

      16,585

 

            (39,232)

 

          (6,922,753)

 

           (561,112)

 

      1,019,621

 

           (9,404)

 

         (6,299,127)

 

            (521,277)

 

         (6,820,404)

                                           

On December 31, 2016

 

         190,359

 

      16,344

 

            (43,351)

 

          (7,105,377)

 

           (539,518)

 

      1,169,088

 

           (9,404)

 

         (6,321,859)

 

            (548,601)

 

         (6,870,460)

                                           

Additional indexation

                                       
 

Realization

 

            (30,557)

 

 

 

 

   

                (30,557)

   

                (30,557)

 

Income tax and social contribution

 

             10,390

 

 

 

 

   

                  10,390

   

                  10,390

     

 

 

 

 

 

   

Deemed cost of jointly-controlled investment

 

                     -  

 

 

 

 

   
 

Realization

 

 

 

        (1,095)

 

 

   

                  (1,095)

   

                  (1,095)

 

Income tax and social contribution

 

 

 

            372

 

 

   

                       372

   

                       372

     

 

 

 

 

 

   

Foreign sales hedge

 

                     -  

 

 

 

 

   
 

Exchange rate

 

  

 

 

 

 

 

              1,392,434

   

             1,392,434

 

                312,044

 

             1,704,478

 

Transfer to result

 

 

 

 

   

                 858,945

   

                858,945

 

                  28,207

 

                887,152

 

Income tax and social contribution

 

 

 

 

   

                (724,638)

   

              (724,638)

 

              (102,075)

 

              (826,713)

     

 

 

 

       

Fair value of Cash flow hedge

 

                     -  

 

 

       
 

Change in fair value

 

 

 

 

     

62,796

   

                  62,796

 

                       480

 

                  63,276

 

Transfer to result

 

 

 

 

     

55,687

   

                  55,687

 

                  12,584

 

                  68,271

 

Income tax and social contribution

 

 

 

 

     

               (38,717)

   

                (38,717)

 

                  (3,920)

 

(42,637)

     

 

 

 

     

 

   

Fair value of cash flow hedge from jointly-controlled

 

                     -  

 

 

     

                      915

   

                       915

 

 

 

                       915

     

 

 

 

         

Foreign currency translation adjustment

 

                     -  

 

 

       

         (312,806)

 

 

 

              (312,806)

 

                (81,136)

 

              (393,942)

                                           

On September 30, 2017

 

         170,192

 

      15,621

 

            (43,351)

 

          (5,578,636)

 

           (458,837)

 

         856,282

 

           (9,404)

 

         (5,048,133)

 

            (382,417)

 

         (5,430,550)

 

(i) Transfer to retained earnings as the asset is depreciated or written-off.
(ii) Transfer to retained earnings when the extinction of the plan.
(ii i) Transfer to the income statement when maturity, prepayment or loss of efficacy for hedge accounting.
(iv) Transfer to the income statement when write-off of subsidiary abroad.
(v) Transfer to the income statement when divestment or transfer of control of subsidiray.

         


 

44

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

21.                    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

       

Sep/2017

 

Sep/2016

           

Restated

Profit for the period attributed to Company's shareholders

           

of continued operations

     

               3,687,894

 

               2,092,061

             

Distribution of dividends attributable to priority:

           

Preferred shares class "A"

     

                  208,416

 

                  208,416

Preferred shares class "B"

     

                         351

 

                         351

       

                  208,767

 

                  208,767

             

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

     

                  273,827

 

                  273,827

             

Distribution of plus income, by class:

           

Common shares

     

               1,820,031

 

                  913,886

Preferred shares class "A"

     

               1,385,270

 

                  695,581

       

               3,205,301

 

               1,609,467

             

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

           

Common shares

     

               2,093,858

 

               1,187,713

Preferred shares class "A"

     

               1,593,686

 

                  903,997

Preferred shares class "B"

     

                         351

 

                         351

       

               3,687,895

 

               2,092,061

             

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

           

Common shares

     

           451,668,652

 

           451,668,652

Preferred shares class "A"

     

           343,775,864

 

           343,775,864

Preferred shares class "B"

     

                  578,330

 

                  578,330

       

           796,022,846

 

           796,022,846

             

Profit per share (in R$)

           

Common shares

     

                    4.6358

 

                    2.6296

Preferred shares class "A"

     

                    4.6358

 

                    2.6296

Preferred shares class "B"

     

                    0.6069

 

                    0.6069

 

 

45

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

22.                    Net sales revenues

 

         

Sep/2017

 

Sep/2016

Sales revenue

         

Restated

 

Domestic market

     

             25,724,368

 

             24,269,820

 

Foreign market

     

             17,498,562

 

             17,096,224

         

             43,222,930

 

             41,366,044

Sales and services deductions

         

Taxes

           
 

  Domestic market

     

              (6,344,014)

 

              (5,399,082)

 

  Foreign market

     

                   (24,754)

 

                   (20,462)

Costumers rebates

           
 

  Domestic market

     

                     (9,115)

 

                   (33,434)

 

  Foreign market

     

                   (43,137)

 

                   (40,899)

Sales returns

           
 

  Domestic market

     

                   (95,832)

 

                 (198,623)

 

  Foreign market

     

                   (73,872)

 

                   (55,671)

         

              (6,590,724)

 

              (5,748,171)

               

Net sales and services revenue

   

           36,632,206

 

           35,617,873

 

23.                    Other income (expenses), net

 

 

   

Note

 

Sep/2017

 

Sep/2016

           

Restated

Participation of members in profits and results

  (i)

 

              (286,535)

 

              (245,352)

Expense and depreciation with hibernate plants

    -  

 

              (161,171)

 

              (160,555)

Expenses from fixed assets

    -  

 

              (144,041)

 

                (31,777)

Capital gain - sale of Quantiq

      3

 

               276,817

 

  

Provision of legal and labor lawsuits

   

                (60,976)

 

                (61,622)

Other

    -  

 

                 73,957

 

                (56,974)

       

            (301,949)

 

            (556,280)

 

(i)          In the period ended September 30, 2016, the amounts related to this item were reclassified from “costs of goods sold” (R$107,318), “selling and distribution expenses” (R$5,031) and “general and administrative expenses” (R$133,004) (Note 2.5(b)).

 

46


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

24.                    Financial results

     

           

Sep/2017

 

Sep/2016

Financial income

           

Restated

 

Interest income

       

              410,695

 

              534,836

 

Other

       

                61,770

 

                31,108

           

            472,465

 

            565,944

                 

Financial expenses

             
 

Interest expenses

       

         (1,700,141)

 

         (1,804,390)

 

Monetary variations on fiscal debts

     

            (137,479)

 

              (88,565)

 

Discounts granted

       

              (96,458)

 

              (85,672)

 

Loans transaction costs - amortization

     

              (38,884)

 

              (42,947)

 

Adjustment to present value - appropriation

     

            (235,124)

 

            (403,327)

 

Other

       

            (256,403)

 

            (146,402)

           

       (2,464,489)

 

       (2,571,303)

                 

Exchange rate variations, net

           
 

On financial assets

       

            (146,618)

 

            (994,352)

 

On financial liabilities

     

              135,529

 

         (1,522,123)

           

             (11,089)

 

       (2,516,475)

                 

Total

       

       (2,003,113)

 

       (4,521,834)

 

25.                    Expenses by nature and function

 

         

Sep/2017

 

Sep/2016

               

Classification by nature:

         
 

Raw materials other inputs

   

         (21,890,516)

 

         (20,841,220)

 

Personnel expenses

   

           (1,631,679)

 

           (1,726,222)

 

Outsourced services

   

           (1,523,736)

 

           (1,517,291)

 

Depreciation, amortization and depletion

   

           (2,169,141)

 

           (1,951,011)

 

Freights

   

           (1,530,348)

 

           (1,473,531)

 

Other expenses, net

   

              (764,774)

 

              (940,918)

 

Total

   

       (29,510,194)

 

       (28,450,193)

               

Classification by function:

         
 

Cost of products sold

   

         (27,017,279)

 

         (25,839,349)

 

Selling and distribution

   

           (1,085,465)

 

           (1,012,353)

 

General and administrative

   

              (994,517)

 

              (922,364)

 

Research and development

   

              (110,984)

 

              (119,847)

 

Other income (expenses), net

     

              (301,949)

 

              (556,280)

 

Total

   

       (29,510,194)

 

       (28,450,193)

 

47


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

26.                    Segment information

 

The information by segment was presented in the 2016 annual financial statements, in Note 33.  

 

     

Sep/2017

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

       
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Consolidated

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Braskem

Reporting segments

                           
 

Chemicals

(i)

      18,473,383

 

     (15,024,902)

 

       3,448,481

 

             (583,205)

 

 

 

              (149,531)

 

       2,715,745

 

Polyolefins

 

      14,666,021

 

     (11,560,642)

 

       3,105,379

 

             (975,528)

 

 

 

              (126,397)

 

       2,003,454

 

Vinyls

 

        2,256,963

 

       (1,935,520)

 

          321,443

 

             (112,426)

 

 

 

                (69,463)

 

          139,554

 

USA and Europe

 

        7,183,930

 

       (5,421,116)

 

       1,762,814

 

             (422,040)

 

 

 

                (19,836)

 

       1,320,938

 

Mexico

 

        2,664,348

 

       (1,548,851)

 

       1,115,497

 

             (211,772)

 

 

 

                (17,821)

 

          885,904

Total

 

   45,244,645

 

   (35,491,031)

 

    9,753,614

 

        (2,304,971)

 

 

 

            (383,048)

 

    7,065,595

                               

Other segments

 

             11,816

 

            (13,463)

 

            (1,647)

 

                    (129)

 

 

 

                  (2,426)

 

            (4,202)

Corporate unit

 

 

 

 

 

 

 

                 17,676

 

               29,325

 

                 83,525

(i i )

          130,526

                               

Braskem consolidated before   
   eliminations and reclassifications

 

   45,256,461

 

   (35,504,494)

 

    9,751,967

 

        (2,287,424)

 

             29,325

 

            (301,949)

 

    7,191,919

                               

Eliminations and reclassifications

 

      (8,624,255)

 

         8,487,215

 

        (137,040)

 

                 96,458

 

 

 

 

 

          (40,582)

                               

Total

 

   36,632,206

 

   (27,017,279)

 

    9,614,927

 

        (2,190,966)

 

             29,325

 

            (301,949)

 

    7,151,337

                               
                               
     

 

 

 

 

 

 

 

 

 

 

 

 

Sep/2016

                 

Operating expenses

   
     

Net

 

Cost of

     

Selling, general

 

Results from

       
     

sales

 

products

 

Gross

 

and distribuition

 

equity

 

Other income

 

Consolidated

     

revenue

 

sold

 

profit

 

expenses

 

investments

 

(expenses), net

 

Braskem

Reporting segments

                         

Restated

 

Chemicals

(i)

      18,514,922

 

     (14,899,944)

 

       3,614,978

 

             (501,273)

 

 

 

              (168,369)

 

       2,945,336

 

Polyolefins

 

      15,577,095

 

     (12,257,118)

 

       3,319,977

 

             (942,543)

 

 

 

              (121,345)

 

       2,256,089

 

Vinyls

 

        2,222,487

 

       (2,085,354)

 

          137,133

 

             (169,591)

 

 

 

                (21,331)

 

          (53,789)

 

USA and Europe

 

        6,898,923

 

       (4,526,507)

 

       2,372,416

 

             (350,185)

 

 

 

                (46,292)

 

       1,975,939

 

Mexico

 

           872,660

 

          (587,116)

 

          285,544

 

             (168,308)

 

 

 

              (105,451)

 

            11,785

Total

 

   44,086,087

 

   (34,356,039)

 

    9,730,048

 

        (2,131,900)

 

 

 

            (462,788)

 

    7,135,360

                               

Other segments

 

               9,784

 

            (12,001)

 

            (2,217)

 

                 (1,876)

 

 

 

                (21,318)

 

          (25,411)

Corporate unit

 

  

 

 

 

 

 

                 (6,460)

 

               23,177

 

                (72,174)

 

          (55,457)

                               

Braskem consolidated before   
   eliminations and reclassifications

 

   44,095,871

 

   (34,368,040)

 

    9,727,831

 

        (2,140,236)

 

             23,177

 

            (556,280)

 

    7,054,492

                               

Eliminations and reclassifications

 

      (8,477,998)

 

         8,528,691

 

            50,693

 

                 85,672

 

 

 

 

 

          136,365

                               

Total

 

   35,617,873

 

   (25,839,349)

 

    9,778,524

 

        (2,054,564)

 

             23,177

 

            (556,280)

 

    7,190,857

 

(i)        The Basic Petrochemical segment had its nomenclature changed for Chemicals, with the objective of adopting a language more focused on the market of this segment.

(ii)      Includes gain from sale of the former “chemical distribution” segment in the amount of R$276,816 (Note 3).

 

 

48


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

27.                    Subsequent events

 

(a)                     Cetrel

 

On October 2, 2017, the acquisition of 1,269,290 shares issued by Cetrel, representing 63.66% of its total and voting capital, through the payment of R$610 million, was concluded, on which date the control of said company was transferred to Braskem. The acquisition is classified as a business combination, in accordance with accounting standard IFRS 3 (Business Combinations).

 

On October 16, 2017, during an extraordinary meeting of the Board of Directors of Cetrel, Braskem elected the new executive board and, on October 25, 2017, the extraordinary shareholders meeting of Cetrel elected the new members of the Board of Directors and Audit Board.

 

The following table summarizes the consideration paid to Odebrecht Utilities on the acquisition date and the best estimate of the fair values of the assets acquired and liabilities assumed:

 

 

         

Balance (i)

           

Consideration

       
 

Acquisition of 1.269.290 shares (63,66% of the capital)

 

 

 

                    610,000

(A) Total consideration transferred

 

 

 

                  610,000

           

Amounts of identifiable assets acquired and liabilities assumed

       
           

% of participation

 

100.00%

 

63.66%

           

Current assets

       
 

Financial investments

 

                       24,315

 

                      15,479

 

Trade accounts receivable

 

                       55,055

 

                      35,048

 

Inventories

 

                         8,152

 

                        5,190

 

Other receivables

 

                       15,376

 

                        9,788

Non-current assets

 

 

 

 

 

Property, plant, equipment and intangible assets

 

                  1,147,647

 

                    730,592

 

Other receivables

 

                     108,980

 

                      69,377

Total identifiable assets acquired

 

                1,359,525

 

                  865,474

           

Current liabilities

     

  

 

Borrowings

 

                       33,766

 

                      21,495

 

Other liabilities

 

                       35,444

 

                      22,564

Non-current liabilities

 

 

 

 

 

Borrowings

 

                     302,680

 

                    192,686

 

Other liabilities

 

                       68,147

 

                      43,382

Total liabilities assumed

 

                   440,037

 

                  280,128

           

(B) Total identifiable assets acquired (-) liabilities assumed

 

                   919,488

 

                  585,346

           

Business combination result - (A) - (B)

     

                    24,654

 

(i)        Amounts estimated based on September 30 balances, reflecting the transaction occurring on October 2, 2017.

 

The final effects from the business combination will be verified through an expert valuation report of the identifiable assets acquired and liabilities assumed at fair value, to be prepared by an expert firm.

49

 


 
 

Braskem S.A.

 

Notes to the unaudited condensed consolidated interim financial information

at September 30, 2017

All amounts in thousands, unless otherwise stated

 

(j)                      Bonds

 

On October 4, 2017, Braskem issued US$1,750 million in Bonds (R$5,480 million), comprising US$500 million (R$1,566 million) due in January 2023 with interest of 3.5% p.a. and US$1,250 million (R$3,914 million) due in January 2028 with interest of 4.5% p.a. The issue due in 2023 was priced at 99.058% of face value, which represents a yield of 3.7% p.a., and the issue due in 2028 was priced at 98.995% of face value, which represents a yield of 4.625% p.a.

 

The proceeds from the issues are being used to prepay other liabilities, to fund investments and for general purposes of the Company.

 

(k)                     Prepayment of borrowings

 

With the proceeds from the issues of October 4, 2017, informed in item (b) above, Braskem prepaid borrowings and derivative operations as follows:

 

Borrowings

 

 

Derivative operations – swaps related to export credit notes (NCE)

 

50

 


 
 

SIGNATURES

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

Date: Dec ember 13, 2017
  BRASKEM S.A.
 
 
  By:      /s/     Pedro van Langendonck Teixeira de Freitas
 
    Name: Pedro van Langendonck Teixeira de Freitas
    Title: Chief Financial Officer

 

FORWARD-LOOKING STATEMENTS

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