(Commission File No. 1-14862 )
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ______ No ___X___
Braskem S.A.
Consolidated and parent company financial statements
at December 31, 2018
and Independent Auditors' Report
To Shareholders, Members of the Board and Management
Braskem S.A.
Camaçari - Bahia
Opinion
We have audited the individual and consolidated financial statements of Braskem S.A. (“the Company”), respectively referred to as Parent and Consolidated, which comprise the statement of financial position as at December 31, 2018, the statements of profit or loss and other comprehensive income, changes in equity and cash flows for the year then ended, and notes, comprising significant accounting policies and other explanatory information.
In our opinion, the accompanying individual financial statements present fairly, in all material respects, the financial position of the Braskem S.A. (“the Company”) as at December 31, 2018, and of its financial performance and its cash flows for the year then ended in accordance with Accounting Practices Adopted in Brazil.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Braskem S.A. as at December 31, 2018, and of its consolidated financial performance and its cash flows for the year then ended in accordance with Accounting Practices Adopted in Brazil and with International Financial Reporting Standards (IFRS), issued by the International Accounting Standards Board (IASB).
1
We conducted our audit in accordance with Brazilian and International Standards on Auditing. Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Individual and Consolidated Financial Statements section of our report. We are independent of the Company and its subsidiaries in accordance with the relevant ethical requirements included in the Accountant Professional Code of Ethics (“Código de Ética Profissional do Contador”) and in the professional standards issued by the Brazilian Federal Accounting Council (“Conselho Federal de Contabilidade”) and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the current period. These matters were addressed in the context of our audit of the individual and consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Recoverable value of intangible assets with indefinite useful life (goodwill) - notes 3.4 (b) and 13 (a) (individual and consolidated)
The Company maintains a significant balance of intangible assets with indefinite useful life, in connection with the goodwill on business combination, allocated to operating segments of Polyolefins, Vinyls and Chemicals (cash generating unit Químicos Sul).
The recoverability of these assets is based on analyses and projections of cash flow. Due to uncertainties inherent to the process of determining future cash flows and some assumptions - such as discount and growth rates, which are the basis for evaluation of recoverable value of such assets, we considered this matter as significant for our audit.
How our audit conducted this issue
We understood the process and evaluated the design of internal controls related to the preparation and review of the business plan, budgets and impairment analysis provided by the Company. We used the support of our specialists in corporate finance, we have evaluated assumptions and methodologies used by the Company to forecast cash flows for each segment, such as discount rate based on average capital cost (WAAC), growth rate for the next 5 years, expected sales volume and margin, among others. Also with the assistance of our specialists, sensitivity analyses were conducted in relation to the main assumptions used by management. We also evaluated disclosures made by the Company, including those related to sensitivity analysis, which demonstrate the impact on recoverable value resulting from possible and reasonable changes in key assumptions used by the Company.
Based on evidence from the procedures summarized above, we consider that, in relation to its recoverability, the value of intangible assets with indefinite useful life (goodwill), as the related disclosures, are acceptable in the context of individual and consolidated financial statements taken as a whole, for the year ended December 31, 2018.
2
The Company designates derivative financial instruments and non-derivative financial liabilities as a hedge instruments when adopting hedge accounting policy, and regularly performs effectiveness tests on designated hedge relations.
The designation of these financial instruments as a hedge accounting and their measurement of effectiveness, requires the fulfillment of certain formal obligations, and includes the need for the Company to make judgments regarding the effective protection of exchange variation risk and alignment with its business risk management strategy.
Considering the complexity involved in designation and regular measurement of effectiveness of hedge accounting relation held by the Company, we consider that as a significant matter for our audit.
How our audit conducted this issue
We understood the process and evaluated design and implementation of internal controls related to the hedge accounting process. With the involvement of our valuation specialists in financial instruments, we evaluated the sufficiency of the documentation prepared by the Company supporting the designation as hedge accounting, particularly designations containing the descriptions of all strategies and methodologies adopted for measurement of effectiveness. We also evaluated the adequacy of disclosures made by the Company involving the hedge accounting transactions.
Based on the evidences obtained through the procedures summarized above, we considered acceptable the designations maintained as hedge accounting in the context of the individual and consolidated financial statements taken as a whole, for the year ended December 31, 2018.
Disclosure about the adoption of the standard IFRS 16/CPC 06(R2) - Leases - note 2.4 (a) (individual and consolidated)
The Company and its subsidiaries maintain operational lease agreements, which include mainly, ships, railcars and properties used on its business. As of January 1, 2019, the Company will adopt the accounting standard IFRS 16/CPC 06(R2) - Leases, and pursuant to IAS8/CPC 23 - Accounting Policies, Change of Estimate and Error Correction, it is required disclose the main impacts arising from this new accounting standard. Due to complexity in the adoption of this new standard, related mainly by the judgments involved in the determination of the incremental borrowing rates used to measure the lease liability, which will be recognized against a right the use of an asset, we consider that as a significant matter for our audit.
How our audit conducted this issue
With the assistance of our corporate finance specialists, we evaluated the methodology and assumptions used in determining the incremental borrowing rates by the Company. Our analysis also included, the evaluation about the measurement of the right of use an asset and lease liability, the evaluation about the lease term considering renewing clauses and tests of documents over the agreements database, including lease terms, amounts and renew clauses, as well as, evaluation of the disclosures on the financial statements.
3
Statements of value added
The individual and consolidated statements of value added (DVA) for the year ended December 31, 2018, prepared under the responsibility of the Company’s management, and presented herein as supplementary information for IFRS purposes, have been subject to audit procedures jointly performed with the audit of the Company's financial statements. In order to form our opinion, we assessed whether those statements are reconciled with the financial statements and accounting records, as applicable, and whether their format and contents are in accordance with criteria determined in the Technical Pronouncement 09 (CPC 09) - Statement of Value Added issued by the Committee for Accounting Pronouncements (CPC). In our opinion, the statements of value added have been fairly prepared, in all material respects, in accordance with the criteria determined by the aforementioned Technical Pronouncement, and are consistent with the overall individual and consolidated financial statements.
Management is responsible for the other information comprising the management report.
Our opinion on the individual and consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the individual and consolidated financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the individual and consolidated financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of Management and Those Charged with Governance for the Individual and Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the individual financial statements in accordance with Accounting Practices Adopted in Brazil, and consolidated financial statements in accordance with Accounting Practices Adopted in Brazil and with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the individual and consolidated financial statements, management is responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company and subsidiaries or to cease operations, or has no realistic alternative but to do so.
4
Our objectives are to obtain reasonable assurance about whether the individual and consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Brazilian and international standards on auditing will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with Brazilian and international standards on auditing, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
· Identify and assess the risks of material misstatement of the individual and consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
· Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s and its subsidiaries internal control.
· Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
· Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company’s and its subsidiaries ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditors’ report to the related disclosures in the individual and consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditors’ report. However, future events or conditions may cause the Company and subsidiaries to cease to continue as a going concern.
· Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the individual and consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
5
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the individual and consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditors’ report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
São Paulo, March 12, 2019
KPMG Auditores Independentes
CRC 2SP014428/O-6
Original report in Portuguese signed by
Anselmo Neves Macedo
Accountant CRC 1SP160482/O-6
6
Braskem S.A.
Statement of financial position at December 31
All amounts in thousands of reais
Consolidated |
Parent company | |||||||||
Assets |
Note |
2018 |
2017 |
2018 |
2017 | |||||
Current assets |
||||||||||
Cash and cash equivalents |
5 |
5,547,637 |
3,775,093 |
2,016,724 |
1,953,056 | |||||
Financial investments |
6 |
2,357,613 |
2,302,672 |
|
2,297,566 |
1,833,320 | ||||
Trade accounts receivable |
7 |
3,075,218 |
3,281,196 |
1,766,418 |
1,824,740 | |||||
Inventories |
8 |
8,486,577 |
6,846,923 |
6,042,679 |
4,800,860 | |||||
Income tax and social contribution |
|
773,952 |
896,225 |
306,082 |
473,655 | |||||
Taxes recoverable |
10 |
423,188 |
452,839 |
240,905 |
356,497 | |||||
Dividends and interest on capital |
9 |
890 |
10,859 |
890 |
10,859 | |||||
Prepaid expenses |
239,500 |
134,337 |
168,271 |
105,255 | ||||||
Related parties |
9(b) |
38,044 |
30,478 | |||||||
Derivatives |
19.3.1 |
27,714 |
3,793 |
6,715 |
3,793 | |||||
Other receivables |
451,578 |
288,391 |
161,337 |
232,532 | ||||||
|
|
|
| |||||||
21,383,867 |
17,992,328 |
13,045,631 |
11,625,045 | |||||||
Non-current assets |
||||||||||
Financial investments |
6 |
9,998 |
10,336 |
|||||||
Trade accounts receivable |
7 |
17,785 |
37,496 |
244,080 |
1,336,229 | |||||
Advances to suppliers |
8 |
31,394 |
46,464 |
31,394 |
46,464 | |||||
Taxes recoverable |
10 |
1,369,188 |
812,718 |
1,368,033 |
812,330 | |||||
Income tax and social contribution |
241,788 |
210,915 |
241,788 |
210,915 | ||||||
Deferred income tax and social contribution |
21.2(a) |
1,104,158 |
1,165,726 |
|||||||
Judicial deposits |
|
169,536 |
289,737 |
158,612 |
278,006 | |||||
Related parties |
9(b) |
19,481 |
16,053 | |||||||
Insurance claims |
0 |
63,054 |
39,802 |
63,054 |
39,802 | |||||
Derivatives |
19.3.1 |
46,664 |
32,666 |
|||||||
Other receivables |
|
189,724 |
112,997 |
143,864 |
109,129 | |||||
Investments |
11 |
65,954 |
101,258 |
8,762,057 |
4,915,609 | |||||
Property, plant and equipment |
12 |
31,759,890 |
29,761,610 |
15,950,334 |
16,326,216 | |||||
Intangible assets |
13 |
2,740,982 |
2,727,497 |
2,509,778 |
2,501,503 | |||||
|
|
|
| |||||||
37,810,115 |
35,349,222 |
29,492,475 |
26,592,256 | |||||||
Total assets |
59,193,982 |
53,341,550 |
42,538,106 |
38,217,301 |
The notes are an integral part of the financial statements.
1
Braskem S.A.
Statement of financial position at December 31 All amounts in thousands of reais |
Continued |
Consolidated |
Parent company | |||||||||
Liabilities and shareholders' equity |
Note |
2018 |
2017 |
2018 |
2017 | |||||
Current liabilities |
||||||||||
Trade payables |
14 |
8,341,252 |
5,265,670 |
8,259,259 |
1,198,842 | |||||
Borrowings |
15 |
737,436 |
1,184,781 |
128,132 |
382,304 | |||||
Braskem Idesa borrowings |
16 |
10,504,592 |
9,691,450 |
|||||||
Debenture |
17 |
27,732 |
27,183 |
|||||||
Derivatives |
19.3.1 |
70,305 |
6,875 |
70,198 |
| |||||
Payroll and related charges |
645,396 |
630,517 |
485,800 |
493,098 | ||||||
Income tax and social contribution |
419,320 |
840,130 |
31,429 |
400,544 | ||||||
Taxes payable |
20 |
432,005 |
421,074 |
392,573 |
373,847 | |||||
Dividends |
672,395 |
3,850 |
672,294 |
3,709 | ||||||
Advances from customers |
153,264 |
353,222 |
133,002 |
187,304 | ||||||
Leniency agreement |
23.3 |
288,123 |
257,347 |
230,356 |
202,892 | |||||
Sundry provisions |
22 |
191,536 |
178,676 |
137,424 |
125,130 | |||||
Accounts payable to related parties |
9(b) |
613,085 |
783,181 | |||||||
Other payables |
632,774 |
276,957 |
155,510 |
104,181 | ||||||
|
|
|
| |||||||
23,116,130 |
19,137,732 |
11,309,062 |
4,255,032 | |||||||
Non-current liabilities |
||||||||||
Trade payables |
14 |
273,264 |
259,737 |
273,264 |
13,845,472 | |||||
Borrowings |
15 |
24,160,720 |
22,176,640 |
2,148,993 |
2,823,692 | |||||
Debenture |
17 |
266,777 |
286,141 |
|||||||
Derivatives |
19.3.1 |
161,694 |
|
161,694 |
| |||||
Taxes payable |
20 |
85,904 |
52,802 |
85,136 |
50,815 | |||||
Accounts payable to related parties |
9(b) |
19,200,324 |
7,197,573 | |||||||
Loan to non-controlling shareholders of Braskem Idesa |
|
2,183,830 |
1,756,600 |
|||||||
Deferred income tax and social contribution |
21.2(a) |
324,908 |
940,079 |
56,395 |
715,938 | |||||
Post-employment benefits |
24.2 |
206,373 |
193,775 |
90,679 |
83,233 | |||||
Provision for losses on subsidiaries |
|
99,918 |
102,750 | |||||||
Contingencies |
23 |
965,317 |
1,092,645 |
954,538 |
1,084,528 | |||||
Leniency agreement |
23.3 |
1,154,879 |
1,371,767 |
1,154,879 |
1,322,051 | |||||
Sundry provisions |
22 |
233,006 |
234,996 |
207,907 |
213,318 | |||||
Other payables |
149,935 |
148,286 |
7,672 |
5,048 | ||||||
|
|
|
| |||||||
30,166,607 |
28,513,468 |
24,441,399 |
27,444,418 | |||||||
Shareholders' equity |
25 |
|||||||||
Capital |
8,043,222 |
8,043,222 |
8,043,222 |
8,043,222 | ||||||
Capital reserve |
232,430 |
232,430 |
232,430 |
232,430 | ||||||
Revenue reserves |
4,673,220 |
3,945,898 |
4,673,220 |
3,945,898 | ||||||
Equity valuation adjustments |
(6,111,408) |
(5,653,880) |
(6,111,408) |
(5,653,880) | ||||||
Treasury shares |
(49,819) |
(49,819) |
(49,819) |
(49,819) | ||||||
|
|
|
| |||||||
Total attributable to the Company's shareholders |
6,787,645 |
6,517,851 |
6,787,645 |
6,517,851 | ||||||
Non-controlling interest in subsidiaries |
(876,400) |
(827,501) |
|
| ||||||
5,911,245 |
5,690,350 |
6,787,645 |
6,517,851 | |||||||
Total liabilities and shareholders' equity |
|
59,193,982 |
53,341,550 |
42,538,106 |
38,217,301 |
The notes are an integral part of the financial statements.
2
Braskem S.A.
Statement of profit or loss
Years ended December 31
All amounts in thousands of reais, except earnings (loss) per share
Consolidated |
Parent company | |||||||||
Continued operations |
Note |
2018 |
2017 |
2018 |
2017 | |||||
|
||||||||||
Net revenue |
27 |
57,999,866 |
49,260,594 |
41,859,645 |
36,481,806 | |||||
Cost of products sold |
(46,407,495) |
(36,400,748) |
(35,764,386) |
(28,929,876) | ||||||
11,592,371 |
12,859,846 |
6,095,259 |
7,551,930 | |||||||
Income (expenses) |
||||||||||
Selling and distribution |
(1,545,568) |
(1,459,608) |
(898,186) |
(925,663) | ||||||
General and administrative |
(1,633,003) |
(1,434,272) |
(1,148,537) |
(865,085) | ||||||
Research and development |
(199,821) |
(167,456) |
(120,547) |
(105,286) | ||||||
Results from equity investments |
11(c) |
(888) |
39,956 |
2,773,148 |
2,441,996 | |||||
Other income (expenses), net |
|
29 |
90,852 |
(479,404) |
(170,613) |
(449,092) | ||||
8,303,943 |
9,359,062 |
6,530,524 |
7,648,800 | |||||||
Financial results |
30 |
|||||||||
Financial expenses |
(2,983,511) |
(3,747,217) |
(2,015,870) |
(2,627,262) | ||||||
Financial income |
589,052 |
603,630 |
478,533 |
545,262 | ||||||
Exchange rate variations, net |
(2,256,983) |
(798,762) |
(1,991,999) |
(878,154) | ||||||
(4,651,442) |
(3,942,349) |
(3,529,336) |
(2,960,154) | |||||||
Profit before income tax and social contribution |
3,652,501 |
5,416,713 |
3,001,188 |
4,688,646 | ||||||
Current and deferred income tax and social contribution |
21.1 |
(745,291) |
(1,292,268) |
(134,513) |
(614,532) | |||||
Profit for the year of continued operations |
2,907,210 |
4,124,445 |
2,866,675 |
4,074,114 | ||||||
Discontinued operations results |
||||||||||
Profit from discontinued operations |
13,499 |
13,499 | ||||||||
Current and deferred income tax and social contribution |
(4,623) |
(4,623) | ||||||||
8,876 |
8,876 | |||||||||
Profit for the year |
2,907,210 |
4,133,321 |
2,866,675 |
4,082,990 | ||||||
Attributable to: |
||||||||||
Company's shareholders |
2,866,675 |
4,082,990 |
||||||||
Non-controlling interest in subsidiaries |
40,535 |
50,331 |
||||||||
Profit for the year |
2,907,210 |
4,133,321 |
||||||||
Parent company | ||||||||||
2018 |
2017 | |||||||||
Note |
Basic and diluted |
Basic and diluted | ||||||||
Profit per share attributable to the shareholders of the Company |
||||||||||
of continued operations at the end of the year (R$) |
26 |
|||||||||
Earnings per share - common |
3.6033 |
5.1214 | ||||||||
Earnings per share - preferred shares class "A" |
3.6033 |
5.1214 | ||||||||
Earnings per share - preferred shares class "B" |
0.5910 |
0.6069 | ||||||||
Profit per share attributable to the shareholders of the Company |
||||||||||
of discontinued operations at the end of the year (R$) |
||||||||||
Earnings per share - common |
0.0111 | |||||||||
Earnings per share - preferred shares class "A" |
0.0111 | |||||||||
Profit per share attributable to the shareholders of the Company |
||||||||||
at the end of the year (R$) |
||||||||||
Earnings per share - common |
3.6033 |
5.1325 | ||||||||
Earnings per share - preferred shares class "A" |
3.6033 |
5.1325 | ||||||||
Earnings per share - preferred shares class "B" |
0.5910 |
0.5913 |
The notes are an integral part of the financial statements.
3
Braskem S.A. Statement of comprehensive income |
Continued |
|
|
Consolidated |
|
|
Parent company | |||||||
Note |
2018 |
2017 |
2018 |
2017 | ||||||||
Profit for the year |
2,907,210 |
4,133,321 |
2,866,675 |
4,082,990 | ||||||||
Other comprehensive income: |
||||||||||||
Items that will be reclassified subsequently to profit or loss |
||||||||||||
Fair value of cash flow hedge |
(151,718) |
605,204 |
(224,147) |
540,628 | ||||||||
Income tax and social contribution |
54,481 |
(203,186) |
76,210 |
(183,813) | ||||||||
Fair value of cash flow hedge - Braskem Idesa |
54,321 |
48,432 | ||||||||||
Income tax and social contribution |
(16,296) |
(14,530) | ||||||||||
Fair value of cash flow hedge from jointly-controlled |
(2,329) |
3,534 |
(2,329) |
3,534 | ||||||||
(99,566) |
405,552 |
(112,241) |
394,251 | |||||||||
Exchange variation of foreign sales hedge |
19.4(a.i) |
(3,145,857) |
(397,045) |
(3,145,857) |
(397,045) | |||||||
Sales Hedge - transfer to profit or loss |
19.4(a.i) |
1,022,782 |
1,022,830 |
1,022,782 |
1,022,830 | |||||||
Income tax and social contribution on exchange variation |
|
721,845 |
(212,767) |
721,845 |
(212,767) | |||||||
Exchange variation of foreign sales hedge - Braskem Idesa |
19.4(a.ii) |
16,681 |
472,717 |
12,511 |
354,538 | |||||||
Sales Hedge - transfer to profit or loss - Braskem Idesa |
19.4(a.ii) |
236,570 |
163,696 |
177,427 |
122,772 | |||||||
Income tax on exchange variation - Braskem Idesa |
(75,975) |
(190,924) |
(56,981) |
(143,193) | ||||||||
(1,223,954) |
858,507 |
(1,268,273) |
747,135 | |||||||||
Foreign subsidiaries currency translation adjustment |
801,223 |
(602) |
946,342 |
51,445 | ||||||||
|
|
|
| |||||||||
Total |
(522,297) |
1,263,457 |
(434,172) |
1,192,831 | ||||||||
Items that will not be reclassified to profit or loss |
||||||||||||
Defined benefit plan actuarial loss, net of taxes |
(1,569) |
(8,654) |
(1,569) |
(8,654) | ||||||||
Long term incentive plan, net of taxes |
6,406 |
|
6,406 |
| ||||||||
Loss on investments |
(65) |
|
(65) |
| ||||||||
Total |
4,772 |
(8,654) |
4,772 |
(8,654) | ||||||||
Total comprehensive income for the year |
2,389,685 |
5,388,124 |
2,437,275 |
5,267,167 | ||||||||
Attributable to: |
||||||||||||
Company's shareholders |
2,437,275 |
5,267,167 |
||||||||||
Non-controlling interest in Braskem Idesa |
(47,590) |
120,957 |
||||||||||
|
|
|||||||||||
Total comprehensive income for the year |
2,389,685 |
5,388,124 |
The notes are an integral part of the financial statements.
4
Braskem S.A.
Statement of changes in equity
All amounts in thousands of reais
Consolidated | |||||||||||||||||||||||||
Attributed to shareholders' interest |
|||||||||||||||||||||||||
Revenue reserves |
Total |
||||||||||||||||||||||||
Additional |
Equity |
Braskem |
Non-controlling |
Total | |||||||||||||||||||||
Capital |
Legal |
Tax |
Retention |
dividends |
valuation |
Treasury |
Retained |
shareholders' |
interest in |
shareholders' | |||||||||||||||
Note |
Capital |
reserve |
reserve |
incentive |
of profits |
proposed |
adjustments |
shares |
earnings |
interest |
subsidiaries |
equity | |||||||||||||
At December 31, 2016 |
8,043,222 |
|
232,430 |
|
229,992 |
|
604,624 |
|
|
(6,321,859) |
|
(49,819) |
|
|
|
2,738,590 |
|
(1,017,880) |
|
1,720,710 | |||||
Comprehensive income for the year: |
|
|
|||||||||||||||||||||||
Profit for the year |
4,082,990 |
4,082,990 |
50,331 |
4,133,321 | |||||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
747,135 |
747,135 |
111,372 |
858,507 | |||||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
394,251 |
394,251 |
11,301 |
405,552 | |||||||||||||||||||||
Foreign subsidiaries currency translation adjustment |
51,445 |
51,445 |
(52,047) |
(602) | |||||||||||||||||||||
1,192,831 |
4,082,990 |
5,275,821 |
120,957 |
5,396,778 | |||||||||||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(26,847) |
26,847 |
|||||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(963) |
963 |
|||||||||||||||||||||||
Actuarial loss with post-employment benefits, net of taxes |
(8,654) |
|
(8,654) |
(8,654) | |||||||||||||||||||||
(36,464) |
|
27,810 |
(8,654) |
(8,654) | |||||||||||||||||||||
Contributions and distributions to shareholders: |
| ||||||||||||||||||||||||
Lapsed dividends |
482 |
482 |
482 | ||||||||||||||||||||||
Tax incentive reserve |
71,745 |
(71,745) |
|
| |||||||||||||||||||||
Prepaid dividends |
(1,000,000) |
(1,000,000) |
(1,000,000) | ||||||||||||||||||||||
Legal reserve |
204,150 |
(204,150) |
|||||||||||||||||||||||
Additional dividends proposed |
|
1,500,000 |
(1,500,000) |
||||||||||||||||||||||
Retained earnings |
1,335,387 |
|
(1,335,387) |
||||||||||||||||||||||
Goodwill on the acquisition of a subsidiary under common control |
(488,388) |
|
(488,388) |
|
(488,388) | ||||||||||||||||||||
Non-controlling interest in subsidiaries |
|
69,422 |
69,422 | ||||||||||||||||||||||
204,150 |
71,745 |
1,335,387 |
1,500,000 |
(488,388) |
|
(4,110,800) |
(1,487,906) |
69,422 |
(1,418,484) | ||||||||||||||||
At December 31, 2017 |
8,043,222 |
232,430 |
434,142 |
71,745 |
1,940,011 |
1,500,000 |
(5,653,880) |
(49,819) |
|
6,517,851 |
(827,501) |
5,690,350 | |||||||||||||
Comprehensive income for the year: |
|||||||||||||||||||||||||
Profit for the year |
|
2,866,675 |
2,866,675 |
40,535 |
2,907,210 | ||||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(1,268,273) |
(1,268,273) |
44,319 |
(1,223,954) | |||||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(112,241) |
(112,241) |
12,675 |
(99,566) | |||||||||||||||||||||
Foreign currency translation adjustment |
946,342 |
946,342 |
(145,119) |
801,223 | |||||||||||||||||||||
(434,172) |
2,866,675 |
2,432,503 |
(47,590) |
2,384,913 | |||||||||||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(26,717) |
26,717 |
|||||||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(962) |
962 |
|||||||||||||||||||||||
Actuarial gains post-employment benefits of subsidiaries , net of taxes |
(1,569) |
(1,569) |
|
(1,569) | |||||||||||||||||||||
Long term incentive plan, net of taxes |
6,406 |
6,406 |
133 |
6,539 | |||||||||||||||||||||
Fair value adjustments of trade accounts receivable |
(449) |
(449) |
|
(449) | |||||||||||||||||||||
(23,291) |
|
27,679 |
4,388 |
133 |
4,521 | ||||||||||||||||||||
Contributions and distributions to shareholders: |
|
| |||||||||||||||||||||||
Prescribed dividends |
460 |
460 |
|
460 | |||||||||||||||||||||
Additional dividends approved in the boar meeting |
25(e.2) |
(1,500,000) |
(73) |
(1,500,073) |
(1,396) |
(1,501,469) | |||||||||||||||||||
Reversal of fiscal incentive |
|
130 |
|||||||||||||||||||||||
Legal reserve |
25(e.1) |
143,334 |
(143,334) |
||||||||||||||||||||||
Tax incentive reserve |
25(e.1) |
81,863 |
(81,863) |
||||||||||||||||||||||
Mandatory minimum dividends |
25(e.1) |
(667,419) |
(667,419) |
(667,419) | |||||||||||||||||||||
Additional dividends proposed |
25(e.1) |
|
2,002,255 |
(2,002,255) |
|
| |||||||||||||||||||
Loss on investments |
(65) |
(65) |
65 |
| |||||||||||||||||||||
Sale of investments |
(111) |
(111) | |||||||||||||||||||||||
143,334 |
81,733 |
|
502,255 |
(65) |
|
(2,894,354) |
(2,167,097) |
(1,442) |
(2,168,539) | ||||||||||||||||
At December 31, 2018 |
8,043,222 |
232,430 |
577,476 |
153,478 |
1,940,011 |
2,002,255 |
(6,111,408) |
(49,819) |
|
6,787,645 |
(876,400) |
5,911,245 |
The notes are an integral part of the financial statements.
5
Braskem S.A.
Statement of changes in equity
All amounts in thousands of reais
Parent company | |||||||||||||||||||||
Attributed to shareholders' interest |
|||||||||||||||||||||
Revenue reserves |
Total | ||||||||||||||||||||
Additional |
Equity |
Braskem | |||||||||||||||||||
Capital |
Legal |
Tax |
Retention |
dividends |
valuation |
Treasury |
Retained |
shareholders' | |||||||||||||
Note |
Capital |
reserve |
reserve |
incentive |
of profits |
proposed |
adjustments |
shares |
earnings |
interest | |||||||||||
At December 31, 2016 |
8,043,222 |
|
232,430 |
|
229,992 |
|
|
604,624 |
|
|
|
(6,321,859) |
|
(927) |
|
|
|
2,787,482 | |||
Comprehensive income for the year: |
|||||||||||||||||||||
Profit for the year |
|
|
4,082,990 |
4,082,990 | |||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
747,135 |
747,135 | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
394,251 |
394,251 | |||||||||||||||||||
Foreign subsidiaries currency translation adjustment |
|
|
|
51,445 |
51,445 | ||||||||||||||||
|
|
|
|
|
|
1,192,831 |
4,082,990 |
5,275,821 | |||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(26,847) |
26,847 |
|||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(963) |
963 |
|||||||||||||||||||
Actuarial loss with post-employment benefits, net of taxes |
(8,654) |
|
(8,654) | ||||||||||||||||||
(36,464) |
27,810 |
(8,654) | |||||||||||||||||||
Contributions and distributions to shareholders: |
| ||||||||||||||||||||
Lapsed dividends |
482 |
482 | |||||||||||||||||||
Addition by merger of subsidiary |
(48,892) |
|
(48,892) | ||||||||||||||||||
Goodwill on the acquisition of a subsidiary under common control |
(488,388) |
|
(488,388) | ||||||||||||||||||
Tax incentive reserve |
71,745 |
(71,745) |
| ||||||||||||||||||
Prepaid dividends |
(1,000,000) |
(1,000,000) | |||||||||||||||||||
Legal reserve |
204,150 |
(204,150) |
| ||||||||||||||||||
Additional dividends proposed |
|
1,500,000 |
(1,500,000) |
| |||||||||||||||||
Retained earnings |
|
1,335,387 |
|
(1,335,387) |
| ||||||||||||||||
204,150 |
71,745 |
1,335,387 |
1,500,000 |
(488,388) |
(48,892) |
(4,110,800) |
(1,536,798) | ||||||||||||||
At December 31, 2017 |
8,043,222 |
232,430 |
434,142 |
71,745 |
1,940,011 |
1,500,000 |
(5,653,880) |
(49,819) |
|
6,517,851 | |||||||||||
Comprehensive income for the year: |
|||||||||||||||||||||
Profit for the year |
|
2,866,675 |
2,866,675 | ||||||||||||||||||
Exchange variation of foreign sales hedge, net of taxes |
(1,268,273) |
(1,268,273) | |||||||||||||||||||
Fair value of cash flow hedge, net of taxes |
(112,241) |
(112,241) | |||||||||||||||||||
Foreign currency translation adjustment |
946,342 |
946,342 | |||||||||||||||||||
(434,172) |
2,866,675 |
2,432,503 | |||||||||||||||||||
Equity valuation adjustments: |
|||||||||||||||||||||
Realization of additional property, plant and equipment price-level restatement, net of taxes |
(26,717) |
26,717 |
|||||||||||||||||||
Realization of deemed cost of jointly-controlled investment, net of taxes |
(962) |
962 |
|||||||||||||||||||
Actuarial gains post-employment benefits of subsidiaries , net of taxes |
(1,569) |
(1,569) | |||||||||||||||||||
Long term incentive plan, net of taxes |
6,406 |
6,406 | |||||||||||||||||||
Fair value adjustments of trade accounts receivable |
(449) |
(449) | |||||||||||||||||||
(23,291) |
27,679 |
4,388 | |||||||||||||||||||
Contributions and distributions to shareholders: |
| ||||||||||||||||||||
Prescribed dividends |
460 |
460 | |||||||||||||||||||
Additional dividends approved in the boar meeting |
25(e.2) |
(1,500,000) |
(73) |
(1,500,073) | |||||||||||||||||
Reversal of fiscal incentive |
(130) |
|
130 |
||||||||||||||||||
Legal reserve |
25(e.1) |
143,334 |
(143,334) |
||||||||||||||||||
Tax incentive reserve |
25(e.1) |
81,863 |
(81,863) |
||||||||||||||||||
Mandatory minimum dividends |
25(e.1) |
(667,419) |
(667,419) | ||||||||||||||||||
Additional dividends proposed |
25(e.1) |
2,002,255 |
(2,002,255) |
| |||||||||||||||||
Loss on investments |