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 November, 2016
Commission File Number 1-15106
PETRÓLEO BRASILEIRO S.A. PETROBRAS
(Exact name of registrant as specified in its charter)
Brazilian Petroleum Corporation PETROBRAS
(Translation of Registrants name into English)
Avenida República do Chile, 65
20031-912 Rio de Janeiro, RJ
Federative Republic of Brazil
(Address of principal executive office)
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 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 |
THIRD QUARTER OF 2016 RESULTS
Derived from interim financial information reviewed by independent auditors, stated in millions of U.S. dollars, prepared in accordance with International Financial Reporting StandardsIFRS issued by the International Accounting Standards BoardIASB.
Rio de Janeiro November 10, 2016
Main financial highlights 3Q-2016 x 2Q-2016
| Net loss of US$ 5,380 million in the 3Q-2016, compared to net income of US$ 106 million in the 2Q-2016, as a result of: |
◾ | Impairment of assets and investment in associates of US$ 4,710 million, due to the review of assumptions, such as Brent prices and long term exchange rates, and the portfolio of investments in the context of the 2017-2021 Business and Management Plan finalized and approved in 3Q-2016 , as well as the appreciation of the real and the increase in discount rates; |
◾ | Reclassification of foreign exchange losses, due to the sale of Petrobras Argentina (PESA); |
◾ | Higher expenses with the new Voluntary Separation Incentive Plan; |
◾ | Provision for expenses with settlements of individual securities actions against Petrobras in New York; |
◾ | Provision for assumption of debts and losses related to advance for suppliers for the construction of FPSO hulls; and |
◾ | These facts were partially offset by the positive effect of the revision of decommissioning costs in oil and gas production areas, lower expenses with drilling rigs idleness and capital gains with the sale of PESA. |
| Positive free cash flow* for the sixth quarter in a row, amounting to US$ 5,065 million in the 3Q-2016, 65% higher when compared to the 2Q-2016 due to the increase in operating cash generation in 32% and the maintenance of investment levels, and 3.5x higher when compared to the Jan-Set/2015 period. |
| Adjusted EBITDA* of US$6,653 million in the 3Q-2016, 15% above 2Q-2016 due to the increase in production and exports of oil and lower expenditures with imports, amounting US$ 17,836 million on Jan-Sep/2016, 3% lower compared to Jan-Sep/2015. |
| Gross debt decreased 3% in U.S. dollars, from US$ 126,262 million in December 31, 2015 to US$ 122,656 million at September 30, 2016, a reduction of US$ 3,606 million. Net debt* remained relatively flat in the period, from US$ 100,425 million in December 31, 2015 to US$ 100,291 million at September 30, 2016. |
| The ratio between net debt and the Last Twelve Months (LTM) Adjusted EBITDA* increased from 4.41 as of December 31, 2015 to 4.50 as of September 30, 2016 and the leverage decreased from 60% to 55% in the same period. |
* | See definitions of Free cash flow, Adjusted EBITDA, LTM Adjusted EBITDA and Net Debt in glossary and the respective reconciliations in Liquidity and Capital Resources, Reconciliation of Adjusted EBITDA, Debt and LTM Adjusted EBITDA. |
1
Main operating highlights 3Q-2016 x 2Q-2016
| Total crude oil and natural gas production was 2,869 thousand barrels of oil equivalent per day (boed), an increase of 2% compared to the 2Q-2016. |
| In September, we broke several production records, among which oil and gas production in Brazil (2,753 kboed) and operated oil and gas production as operator in the pre-salt (1,464 kboed). |
| Domestic oil products output decreased 3% to 1,862 thousand barrels per day (bpd), while domestic sales decreased 1% to 2,088 thousand bpd. |
| Crude oil and oil products exports increased 9%, reaching to 562 thousand bpd. |
2
www.petrobras.com.br/ir
Contacts:
PETRÓLEO BRASILEIRO S.A. PETROBRAS
Investor Relations Department
E-mail: petroinvest@petrobras.com.br / acionistas@petrobras.com.br
Av. República do Chile, 65 1002 20031-912 Rio de Janeiro, RJ
Phone: 55 (21) 3324- 1510 / 9947 / 0800-282-1540
BM&F BOVESPA: PETR3, PETR4 NYSE: PBR, PBRA BCBA: APBR, APBRA LATIBEX: XPBR, XPBRA
|
This release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are subject to risks and uncertainties. The forward-looking statements, which address the Companys expected business and financial performance, among other matters, contain words such as believe, expect, estimate, anticipate, optimistic, intend, plan, aim, will, may, should, could, would, likely, and similar expressions. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. There is no assurance that the expected events, trends or results will actually occur. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information or future events or for any other reason.
The Companys actual results could differ materially from those expressed or forecast in any forward-looking statements as a result of a variety of assumptions and factors. These factors include, but are not limited to, the following: (i) failure to comply with laws or regulations, including fraudulent activity, corruption, and bribery; (ii) the outcome of ongoing corruption investigations and any new facts or information that may arise in relation to the Lava Jato Operation; (iii) the effectiveness of the Companys risk management policies and procedures, including operational risk; and (iv) litigation, such as class actions or proceedings brought by governmental and regulatory agencies. A description of other factors can be found in the Companys Annual Report on Form 20-F for the year ended December 31, 2015, and the Companys other filings with the U.S. Securities and Exchange Commission.
3
Main Items and Consolidated Economic Indicators
US$ million | ||||||||||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 x 2015 (%) |
3Q-2016 | 2Q-2016 | 3Q16 X 2Q16 (%) |
3Q-2015 | ||||||||||||||||||||||
Sales revenues |
60,002 | 75,167 | (20 | ) | 21,693 | 20,320 | 7 | 23,179 | ||||||||||||||||||||
Gross profit |
19,062 | 22,842 | (17 | ) | 7,187 | 6,502 | 11 | 6,695 | ||||||||||||||||||||
Operating income (loss) |
731 | 9,321 | (92 | ) | (3,401 | ) | 2,048 | (266 | ) | 1,702 | ||||||||||||||||||
Net finance income (expense) |
(6,143 | ) | (7,158 | ) | 14 | (2,193 | ) | (1,727 | ) | (27 | ) | (3,226 | ) | |||||||||||||||
Consolidated net income (loss) attributable to the shareholders of Petrobras |
(5,592 | ) | 971 | (676 | ) | (5,380 | ) | 106 | (5,175 | ) | (1,062 | ) | ||||||||||||||||
Basic and diluted earnings (losses) per share |
(0.43 | ) | 0.07 | (714 | ) | (0.41 | ) | | (0.09 | ) | ||||||||||||||||||
Adjusted EBITDA * |
17,836 | 18,320 | (3 | ) | 6,653 | 5,789 | 15 | 4,369 | ||||||||||||||||||||
Gross margin (%) |
32 | 30 | 2 | 33 | 32 | 1 | 29 | |||||||||||||||||||||
Operating margin (%) |
1 | 12 | (11 | ) | (16 | ) | 10 | (26 | ) | 7 | ||||||||||||||||||
Net margin (%) |
(9 | ) | 1 | (10 | ) | (25 | ) | 1 | (26 | ) | (5 | ) | ||||||||||||||||
Total capital expenditures and investments |
11,590 | 17,644 | (34 | ) | 3,776 | 3,827 | (1 | ) | 5,443 | |||||||||||||||||||
Exploration & Production |
10,125 | 14,621 | (31 | ) | 3,203 | 3,400 | (6 | ) | 4,536 | |||||||||||||||||||
Refining, Transportation and Marketing |
860 | 1,984 | (57 | ) | 382 | 235 | 63 | 626 | ||||||||||||||||||||
Gas & Power |
280 | 632 | (56 | ) | 103 | 102 | 1 | 149 | ||||||||||||||||||||
Distribution |
94 | 181 | (48 | ) | 34 | 35 | (3 | ) | 54 | |||||||||||||||||||
Biofuel |
91 | 18 | 406 | 7 | 15 | (53 | ) | 5 | ||||||||||||||||||||
Corporate |
140 | 208 | (33 | ) | 47 | 40 | 18 | 73 | ||||||||||||||||||||
Average commercial selling rate for U.S. dollar (R$/U.S.$) |
3.55 | 3.17 | 12 | 3.25 | 3.51 | (7 | ) | 3.54 | ||||||||||||||||||||
Period-end commercial selling rate for U.S. dollar (R$/U.S.$) |
3.25 | 3.97 | (18 | ) | 3.25 | 3.21 | 1 | 3.97 | ||||||||||||||||||||
Variation of the period-end commercial selling rate for U.S. dollar (%) |
(16.9 | ) | 49.6 | (67 | ) | 1.1 | (9.8 | ) | 11 | 28.1 | ||||||||||||||||||
Domestic basic oil products price (U.S.$/bbl) |
65.05 | 71.79 | (9 | ) | 70.46 | 65.19 | 8 | 64.86 | ||||||||||||||||||||
Brent crude (U.S.$/bbl) |
41.77 | 55.39 | (25 | ) | 45.85 | 45.57 | 1 | 50.26 | ||||||||||||||||||||
Domestic Sales price |
||||||||||||||||||||||||||||
Crude oil (U.S.$/bbl) |
37.12 | 45.04 | (18 | ) | 41.77 | 39.86 | 5 | 39.76 | ||||||||||||||||||||
Natural gas (U.S.$/bbl) |
32.26 | 37.45 | (14 | ) | 32.21 | 29.90 | 8 | 35.47 | ||||||||||||||||||||
International Sales price |
||||||||||||||||||||||||||||
Crude oil (U.S.$/bbl) |
43.76 | 58.25 | (25 | ) | 42.38 | 47.24 | (10 | ) | 55.69 | |||||||||||||||||||
Natural gas (U.S.$/bbl) |
21.98 | 23.68 | (7 | ) | 20.51 | 21.74 | (6 | ) | 25.84 | |||||||||||||||||||
Total sales volume (Mbbl/d) |
||||||||||||||||||||||||||||
Diesel |
804 | 928 | (13 | ) | 804 | 811 | (1 | ) | 953 | |||||||||||||||||||
Gasoline |
542 | 550 | (1 | ) | 521 | 541 | (4 | ) | 540 | |||||||||||||||||||
Fuel oil |
67 | 106 | (37 | ) | 57 | 64 | (11 | ) | 97 | |||||||||||||||||||
Naphtha |
146 | 143 | 2 | 156 | 172 | (9 | ) | 137 | ||||||||||||||||||||
LPG |
234 | 234 | | 248 | 236 | 5 | 243 | |||||||||||||||||||||
Jet fuel |
102 | 111 | (8 | ) | 101 | 97 | 4 | 113 | ||||||||||||||||||||
Others |
189 | 182 | 4 | 201 | 188 | 7 | 199 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total oil products |
2,084 | 2,254 | (8 | ) | 2,088 | 2,109 | (1 | ) | 2,282 | |||||||||||||||||||
Ethanol, nitrogen fertilizers, renewables and other products |
114 | 123 | (7 | ) | 121 | 111 | 9 | 134 | ||||||||||||||||||||
Natural gas |
334 | 438 | (24 | ) | 325 | 316 | 3 | 418 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total domestic market |
2,532 | 2,815 | (10 | ) | 2,534 | 2,536 | | 2,834 | ||||||||||||||||||||
Crude oil, oil products and others exports |
522 | 502 | 4 | 579 | 532 | 9 | 511 | |||||||||||||||||||||
International sales |
435 | 519 | (16 | ) | 360 | 488 | (26 | ) | 544 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total international market |
957 | 1,021 | (6 | ) | 939 | 1,020 | (8 | ) | 1,055 | |||||||||||||||||||
Total |
3,489 | 3,836 | (9 | ) | 3,472 | 3,556 | (2 | ) | 3,889 |
* | See definition of Adjusted EBITDA in glossary and the respective reconciliation in Reconciliation of Adjusted EBITDA. |
4
Jan-Sep/2016 x Jan-Sep/2015 Results*:
Virtually all revenues and expenses of our Brazilian operations are denominated and payable in Brazilian Reais. When the Brazilian Real depreciates relative to the U.S. dollar, as it did in the Jan-Sep/2016 period (a 12% depreciation), revenues and expenses decrease when translated into U.S. dollars. The depreciation of the Brazilian Real against the U.S. dollar affects the line items discussed below in different ways.
Gross Profit
Gross profit decreased by 17% to US$ 19,062 million in Jan-Sep/2016 when compared to Jan-Sep/2015, mainly due to the effect of foreign exchange translation (depreciation of the Brazilian Real against the U.S. dollar). Excluding this effect, gross profit decreased by 6% when expressed in Brazilian Reais, due to lower sales revenues, as a result of a 8% drop in the domestic oil products sales volume, partially offset by higher diesel and gasoline margins. In addition, the lower crude oil and oil products export prices also contributed to the decrease in income, lower activity abroad due to the disposal of PESA, as well as a fall in electricity generation and prices and a reduction in domestic natural gas sales volumes.
The company experienced lower import costs and government take in Brazil, mainly due to lower crude prices and sales, and lower international operations due to the sale of PESA. However, higher depreciation expenses occurred as a result of a decrease in reserves estimates (mainly due to lower crude oil prices), which were partially offset by a lower carrying amount of assets that were impacted by impairment losses taken in 2015.
Operating income
Operating income reached US$ 731million in Jan-Sep/2016, a 92% decrease when compared to Jan-Sep/2015. This result reflects the decrease in gross profit, impairments, reclassification of foreign exchange losses (cumulative translation adjustments CTA, due to the PESA sale), higher expenses with drilling rigs idleness and the increase of expenses with the new PIDV and judicial contingencies, including provisions for expenses with settlements agreements to individual actions against Petrobras in New York and provisions for debts assumptions with related to advance for suppliers for the construction of FPSO hulls.
In addition, there was a positive effect of the revision of decommissioning costs in oil and gas production areas in 3Q-2016.
Net Financial Expenses
Net financial expenses of US$ 6,143 million, US$ 1,015 lower when compared to Jan-Sep/2015 due to the lower negative impact of the foreign exchange variation, partially offset by higher interest expenses as a result of the depreciation of the real against the dollar.
Net income (loss) attributable to the shareholders of Petrobras
Net loss attributable to the shareholders of Petrobras of US$ 5,592 million in Jan-Sep/2016, mainly due to the impairment of assets and investment in associates R$ 5,250 million.
Adjusted EBITDA and Free Cash Flow **
Adjusted EBITDA decreased 3% compared to Jan-Sep/2015, amounting to US$ 17,836 due to higher gasoline and diesel margins and lower expenditures with imports and government take. The Adjusted EBITDA Margin reached 30% in Jan-Sep/2016. The higher operational cash flow and lower investments resulted in a positive free cash flow* of US$ 8,748 million, 3.5 times higher than Jan-Sep/2015. This result contributes to the Companys deleveraging objective.
* | Additional information about operating results of Jan-Sep/2016 x Jan-Sep/2015, see item 4. |
** | See definitions of Free cash flow and Adjusted EBITDA in glossary and the respective reconciliations in Liquidity and Capital Resources and Reconciliation of Adjusted EBITDA. |
5
RESULT BY BUSINESS SEGMENT
EXPLORATION & PRODUCTION
Jan-Sep/2016 x Jan-Sep/2015
Gross Profit
The decrease in gross profit is due to lower production in Brazil and abroad and the fall in Brent prices. Additionally, gross profit was impacted by higher depreciation charges, partially offset by lower government take.
Operating income
Besides the reduction in gross profit, the decrease in operating income was mainly caused by the increase in impairment and in expenses related to drilling rigs idleness, the new PIDV expenses and provision for debt assumptions related to advances for suppliers for the construction of FPSO hulls, partially offset by the positive effect of revision in decommissioning costs in oil and gas production areas.
Operating Performance
Production
Domestic crude oil and NGL production decreased by 1% mainly due to the increase in scheduled stoppages in 1Q-2016. As an offset, production was started-up in FPSO Cid. Maricá (Lula Lula Alto area) and FPSO Cid. Saquarema (Lula Lula Central area) and new systems were ramped-up, notably FPSO Cid. Itaguaí (Lula Iracema Norte area), FPSO Cid. Mangaratiba (Lula Iracema South area) and P-58 (Jubarte).
Natural gas production increased 2% mainly due to the start-up and ramp-up of the above mentioned systems.
Crude oil and NGL production abroad decreased 16% mainly as a result of the sale of assets in Austral Basin fields (Argentina), in Mar/2015, pursuant to the conclusion of the sale of PESA.
Gas production abroad remained practically flat in the period due to the increase in gas production in the USA, reflecting production ramp-up of Hadrian South fields, which was offset by the sale of PESA
Lifting Cost
Lifting cost denominated in U.S. dollars decreased due to lower expenses with well interventions and with engineering and subsea maintenance, as well as to the higher share of pre-salt production, with lower unit cost.
Additionally, government take decreased as a result of lower oil prices.
Lifting cost abroad decreased due to the sale of the Austral Basin fields and PESA, with higher operating costs, as well as the increase in production in the USA, with relatively lower costs.
6
Exploration & Production Main Indicators
US$ million | ||||||||||||
Jan-Sep | ||||||||||||
2016 | 2015 | 2016 x 2015 (%) |
||||||||||
Sales revenues |
23,758 | 28,438 | (16 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
22,680 | 26,992 | (16 | ) | ||||||||
Abroad |
1,078 | 1,446 | (25 | ) | ||||||||
|
|
|
|
|
|
|||||||
Gross profit |
5,446 | 8,756 | (38 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
5,093 | 8,262 | (38 | ) | ||||||||
Abroad |
353 | 494 | (29 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating expenses |
(6,224 | ) | (2,894 | ) | (115 | ) | ||||||
|
|
|
|
|
|
|||||||
Brazil |
(5,794 | ) | (2,670 | ) | (117 | ) | ||||||
Abroad |
(430 | ) | (224 | ) | (92 | ) | ||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
(778 | ) | 5,862 | (113 | ) | |||||||
|
|
|
|
|
|
|||||||
Brazil |
(698 | ) | 5,594 | (112 | ) | |||||||
Abroad |
(80 | ) | 268 | (130 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income (Loss) attributable to the shareholders of Petrobras |
(419 | ) | 3,755 | (111 | ) | |||||||
|
|
|
|
|
|
|||||||
Brazil |
(348 | ) | 3,470 | (110 | ) | |||||||
Abroad |
(71 | ) | 285 | (125 | ) | |||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA of the segment * |
9,955 | 11,737 | (15 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
9,634 | 11,005 | (12 | ) | ||||||||
Abroad |
321 | 732 | (56 | ) | ||||||||
EBITDA margin of the segment (%) |
42 | 41 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Capital expenditures of the segment |
10,125 | 14,621 | (31 | ) | ||||||||
|
|
|
|
|
|
|||||||
Average Brent crude (US$/bbl) |
41.77 | 55.39 | (25 | ) | ||||||||
|
|
|
|
|
|
|||||||
Sales price - Brazil |
||||||||||||
Crude oil (US$/bbl) |
37.12 | 45.04 | (18 | ) | ||||||||
|
|
|
|
|
|
|||||||
Sales price - Abroad |
||||||||||||
Crude oil (US$/bbl) |
43.76 | 58.25 | (25 | ) | ||||||||
Natural gas (US$/bbl) |
21.98 | 23.68 | (7 | ) | ||||||||
Crude oil and NGL production (Mbbl/d) |
2,196 | 2,232 | (2 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
2,111 | 2,132 | (1 | ) | ||||||||
Abroad |
59 | 70 | (16 | ) | ||||||||
Non-consolidated production abroad |
26 | 30 | (13 | ) | ||||||||
|
|
|
|
|
|
|||||||
Natural gas production (Mbbl/d) |
567 | 558 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Brazil |
479 | 469 | 2 | |||||||||
Abroad |
88 | 89 | (1 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total production |
2,763 | 2,790 | (1 | ) | ||||||||
|
|
|
|
|
|
|||||||
Lifting cost Brazil (US$/barrel) |
||||||||||||
excluding production taxes |
10.78 | 12.40 | (13 | ) | ||||||||
including production taxes |
15.58 | 19.62 | (21 | ) | ||||||||
Lifting cost abroad without production taxes (US$/barrel) |
5.43 | 7.73 | (30 | ) | ||||||||
|
|
|
|
|
|
|||||||
Production taxes - Brazil |
2,913 | 4,794 | (39 | ) | ||||||||
|
|
|
|
|
|
|||||||
Royalties |
2,032 | 2,693 | (25 | ) | ||||||||
Special participation charges |
843 | 2,061 | (59 | ) | ||||||||
Rental of areas |
38 | 40 | (5 | ) | ||||||||
|
|
|
|
|
|
|||||||
Production taxes - Abroad |
190 | 229 | (17 | ) | ||||||||
|
|
|
|
|
|
* | See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
7
REFINING, TRANSPORTATION AND MARKETING
Jan-Sep/2016 x Jan-Sep/2015
Gross Profit
Gross profit increased 6% in the period, mainly due to the effects of foreign exchange translation (12% depreciation of the Brazilian Real against the U.S. dollar). Excluding these effects, gross profit increased 20% in Brazilian Reais due to the decrease in crude oil purchase/transfer costs, tracking lower Brent prices, the lower share of imported oil on the feedstock processed and the lower share of imported oil products in our sales mix, mainly diesel. On the other hand, there was a reduction in oil export prices. In addition, the lower economic activity and the increase in diesel imports by competitors led to a reduction in domestic oil products sales.
Operating Income
Operating income decreased 3% in the period, mainly due to the effects of foreign exchange translation (12% depreciation of the Brazilian Real against the U.S. dollar). Excluding these effects, operating income increased in Brazilian Reais due to the higher gross profit, partially offset by higher impairments and higher expenses with the new PIDV.
Operating Performance
Imports and Exports of Crude Oil and Oil Products
Improvement in the crude oil balance due to lower imports, as a result of the decreased volume processed and a higher share of domestic crude oil on feedstock processed.
The reduction in oil products imports, especially dieselas a result of lower domestic demand along with the increase in imports by competitors - reducing the deficit on the net balance of oil products.
Refining Operations
Processed feedstock was 8% lower, mainly due to lower domestic demand. The impact from scheduled stoppages in REPLAN, REPAR and REFAP were partially offset by higher production in RNEST, as a result of the improvement in operational efficiency.
Refining Cost
Refining cost in USD decreased by 2%. When measured in reais, refining cost increased by 8% mainly reflecting higher labor costs due to the wage increases related to the 2015 Collective Bargaining Agreement, along with a decrease in processed feedstock.
8
Refining, Transportation and Marketing Main Indicators
US$ million | ||||||||||||
Jan-Sep | ||||||||||||
2016 | 2015 | 2016 x 2015 (%) | ||||||||||
Sales revenues |
46,141 | 57,609 | (20 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil (includes trading operations abroad) |
46,573 | 56,349 | (17 | ) | ||||||||
Abroad |
2,325 | 3,210 | (28 | ) | ||||||||
Eliminations |
(2,757 | ) | (1,950 | ) | (41 | ) | ||||||
|
|
|
|
|
|
|||||||
Gross profit |
11,066 | 10,489 | 6 | |||||||||
|
|
|
|
|
|
|||||||
Brazil |
11,009 | 10,273 | 7 | |||||||||
Abroad |
57 | 216 | (74 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating expenses |
(4,056 | ) | (3,267 | ) | (24 | ) | ||||||
|
|
|
|
|
|
|||||||
Brazil |
(3,990 | ) | (3,147 | ) | (27 | ) | ||||||
Abroad |
(66 | ) | (120 | ) | 45 | |||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
7,011 | 7,222 | (3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
7,018 | 7,126 | (2 | ) | ||||||||
Abroad |
(7 | ) | 96 | (107 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to the shareholders of Petrobras |
4,836 | 5,098 | (5 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
4,843 | 5,005 | (3 | ) | ||||||||
Abroad |
(7 | ) | 93 | (108 | ) | |||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA of the segment * |
10,485 | 9,119 | 15 | |||||||||
|
|
|
|
|
|
|||||||
Brazil |
10,449 | 8,976 | 16 | |||||||||
Abroad |
36 | 143 | (75 | ) | ||||||||
EBITDA margin of the segment (%) |
23 | 16 | 7 | |||||||||
Capital expenditures of the segment |
860 | 1,984 | (57 | ) | ||||||||
|
|
|
|
|
|
|||||||
Domestic basic oil products price (US$/bbl) |
65.05 | 71.79 | (9 | ) | ||||||||
|
|
|
|
|
|
|||||||
Imports (Mbbl/d) |
400 | 590 | (32 | ) | ||||||||
|
|
|
|
|
|
|||||||
Crude oil import |
158 | 298 | (47 | ) | ||||||||
Diesel import |
16 | 100 | (84 | ) | ||||||||
Gasoline import |
33 | 33 | | |||||||||
Other oil product import |
193 | 159 | 21 | |||||||||
|
|
|
|
|
|
|||||||
Exports (Mbbl/d) |
510 | 501 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Crude oil export |
356 | 351 | 1 | |||||||||
Oil product export |
154 | 150 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Exports (imports), net |
110 | (89 | ) | 224 | ||||||||
|
|
|
|
|
|
|||||||
Refining Operations - Brazil (Mbbl/d) |
||||||||||||
Output of oil products |
1,913 | 2,049 | (7 | ) | ||||||||
Reference feedstock |
2,176 | 2,176 | | |||||||||
Refining plants utilization factor (%) |
83 | 90 | (8 | ) | ||||||||
Feedstock processed (excluding NGL) |
1,800 | 1,962 | (8 | ) | ||||||||
Feedstock processed |
1,846 | 2,002 | (8 | ) | ||||||||
Domestic crude oil as % of total feedstock processed |
91 | 86 | 6 | |||||||||
Refining Operations - Abroad (Mbbl/d) |
||||||||||||
Total feedstock processed |
132 | 136 | (3 | ) | ||||||||
Output of oil products |
134 | 148 | (9 | ) | ||||||||
Reference feedstock |
200 | 230 | (13 | ) | ||||||||
Refining plants utilization factor (%) |
57 | 57 | | |||||||||
Refining cost - Brazil |
||||||||||||
Refining cost (US$/barrel) |
2.47 | 2.52 | (2 | ) | ||||||||
Refining cost - Abroad (US$/barrel) |
3.96 | 4.01 | (1 | ) | ||||||||
|
|
|
|
|
|
|||||||
Sales volume (includes sales to BR Distribuidora and third-parties) |
||||||||||||
Diesel |
760 | 893 | (15 | ) | ||||||||
Gasoline |
486 | 494 | (2 | ) | ||||||||
Fuel oil |
62 | 95 | (35 | ) | ||||||||
Naphtha |
146 | 143 | 2 | |||||||||
LPG |
235 | 234 | | |||||||||
Jet fuel |
116 | 127 | (9 | ) | ||||||||
Others |
205 | 206 | | |||||||||
|
|
|
|
|
|
|||||||
Total domestic oil products (Mbbl/d) |
2,010 | 2,192 | (8 | ) | ||||||||
|
|
|
|
|
|
* | See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
9
GAS & POWER
Jan-Sep/2016 x Jan-Sep/2015
Gross Profit
Gross profit decreased 7% in Jan-Sep/2016 when compared to Jan-Sep/2015, mainly due to the effects of foreign exchange translation (12% depreciation of the Brazilian Real against the U.S. dollar). Excluding these effects, gross profit increased in Brazilian Reais due to lower acquisition costs, mainly reflecting the reduction of natural gas and LNG imports. This effect was partially offset by lower natural gas sales and by lower revenues with electricity generation due to the improvement of hydrological conditions in Brazil.
Operating income
Operating income decreased 46% in Jan-Sep/2016 when compared to Jan-Sep/2015, mainly due to the effects of foreign exchange translation (12% depreciation of the Brazilian Real against the U.S. dollar). Excluding these effects, operating income decreased 34% in Brazilian Reais mainly due to the higher sales expenses due to the provisions for losses with trade receivables from electricity sector in 2016 and reversals in 1Q-2015, as well as impairment charges.
Operating Performance
Physical and Financial Indicators
Electricity sales to the Brazilian free contracting market (Ambiente de Contratação Livre ACL) were 4% lower, due to the termination of contracts.
Decreased electricity sales volumes to the Brazilian regulated market (Ambiente de Contratação Regulada ACR) was due to the termination of the contract for 205 average MW, which occurred at the Existing Electricity Auction in 1H-2015.
The 75% decrease in electricity prices in the spot market (PLD) reflects the lower projections for electricity generation, due to improved hydrological conditions.
The lower volumes in electricity generation was due to the decision of the Electrical Sector Monitoring Committee (CMSE) for not utilizing plants with unitary variable costs above the established limits, and to the better hydrological conditions and the lower projections for electricity generation.
There was a reduction in natural gas sales, mainly due to lower thermoelectrical demand, enabling the reduction of 63% on LNG imports and 9% on Bolivian natural gas.
10
Gas & Power Main Indicators
US$ million | ||||||||||||
Jan-Sep | ||||||||||||
2016 | 2015 | 2016 x 2015 (%) | ||||||||||
Sales revenues |
7,032 | 10,369 | (32 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
6,641 | 9,962 | (33 | ) | ||||||||
Abroad |
391 | 407 | (4 | ) | ||||||||
|
|
|
|
|
|
|||||||
Gross profit |
1,856 | 1,996 | (7 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
1,795 | 1,927 | (7 | ) | ||||||||
Abroad |
61 | 69 | (12 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating expenses |
(1,365 | ) | (1,092 | ) | (25 | ) | ||||||
|
|
|
|
|
|
|||||||
Brazil |
(1,341 | ) | (1,072 | ) | (25 | ) | ||||||
Abroad |
(24 | ) | (20 | ) | (20 | ) | ||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
491 | 904 | (46 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
454 | 855 | (47 | ) | ||||||||
Abroad |
37 | 49 | (24 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (Loss) attributable to the shareholders of Petrobras |
331 | 616 | (46 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
264 | 548 | (52 | ) | ||||||||
Abroad |
67 | 68 | (1 | ) | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA of the segment * |
1,557 | 1,783 | (13 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
1,502 | 1,719 | (13 | ) | ||||||||
Abroad |
55 | 64 | (14 | ) | ||||||||
EBITDA margin of the segment (%) |
22 | 17 | 5 | |||||||||
Capital expenditures of the segment |
280 | 632 | (56 | ) | ||||||||
|
|
|
|
|
|
|||||||
Physical and financial indicators |
||||||||||||
Electricity sales (Free contracting market - ACL) - average MW |
845 | 878 | (4 | ) | ||||||||
Electricity sales (Regulated contracting market - ACR) - average MW |
3,172 | 3,194 | (1 | ) | ||||||||
Generation of electricity - average MW |
2,106 | 4,830 | (56 | ) | ||||||||
Electricity price in the spot market - Differences settlement price (PLD) - US$/MWh |
25 | 101 | (75 | ) | ||||||||
Imports of LNG (Mbbl/d) |
42 | 112 | (63 | ) | ||||||||
Imports of natural gas (Mbbl/d) |
183 | 202 | (9 | ) |
* | See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
11
DISTRIBUTION
Jan-Sep/2016 x Jan-Set/2016
Gross Profit
Gross profit decreased 20% in Jan-Sep/2016 when compared to Jan-Sep/2015 period. Excluding foreign exchange translation effects (12% depreciation of the Brazilian Real against the U.S. dollar), gross profit decreased 9% in Brazilian Reais due to lower sales volumes in Brazil, caused by the lower economic activity and lower fuel demand by fuel oil thermoelectric plants.
Operating income
In Brazil, the decrease in operating income tracked the variation on gross profit. Abroad, there was impairment on distribution assets in Chile as a result of divestment.
Operating Performance
Market Share - Brazil
The decrease in market share was mainly due to lower sales to thermal power plants (-57%). In addition, there was a repositioning of margins due to the profitability maximization strategy.
12
Distribution Main Indicators
US$ million | ||||||||||||
Jan-Sep | ||||||||||||
2016 | 2015 | 2016 x 2015 (%) | ||||||||||
Sales revenues |
20,836 | 26,017 | (20 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
18,343 | 22,859 | (20 | ) | ||||||||
Abroad |
2,493 | 3,158 | (21 | ) | ||||||||
|
|
|
|
|
|
|||||||
Gross profit |
1,556 | 1,944 | (20 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
1,291 | 1,655 | (22 | ) | ||||||||
Abroad |
265 | 289 | (8 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating expenses |
(1,509 | ) | (1,602 | ) | 6 | |||||||
|
|
|
|
|
|
|||||||
Brazil |
(1,225 | ) | (1,378 | ) | 11 | |||||||
Abroad |
(284 | ) | (224 | ) | (27 | ) | ||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
47 | 342 | (86 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
66 | 276 | (76 | ) | ||||||||
Abroad |
(19 | ) | 66 | (129 | ) | |||||||
|
|
|
|
|
|
|||||||
Net Income (Loss) attributable to the shareholders of Petrobras |
39 | 221 | (82 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
63 | 164 | (62 | ) | ||||||||
Abroad |
(24 | ) | 57 | (142 | ) | |||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA of the segment * |
263 | 480 | (45 | ) | ||||||||
|
|
|
|
|
|
|||||||
Brazil |
160 | 385 | (58 | ) | ||||||||
Abroad |
103 | 95 | 8 | |||||||||
EBITDA margin of the segment (%) |
1 | 2 | (1 | ) | ||||||||
Capital expenditures of the segment |
94 | 181 | (48 | ) | ||||||||
|
|
|
|
|
|
|||||||
Market share - Brazil |
31.4% | 35.4% | (4 | ) | ||||||||
|
|
|
|
|
|
|||||||
Sales Volumes - Brazil (Mbbl/d) |
||||||||||||
Diesel |
320 | 381 | (16 | ) | ||||||||
Gasoline |
190 | 203 | (6 | ) | ||||||||
Fuel oil |
52 | 92 | (43 | ) | ||||||||
Jet fuel |
50 | 57 | (12 | ) | ||||||||
Others |
99 | 96 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Total domestic oil products |
711 | 829 | (14 | ) | ||||||||
|
|
|
|
|
|
* | See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
13
Liquidity and Capital Resources
U.S.$ million | ||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||
2016 | 2015 | 3Q-2016 | 2Q-2016 | 3Q-2015 | ||||||||||||||||
Adjusted cash and cash equivalents* at the beginning of period |
25,837 | 25,957 | 20,366 | 22,626 | 29,536 | |||||||||||||||
Government bonds and time deposits with maturities of more than 3 months at the beginning of period |
(779 | ) | (9,302 | ) | (757 | ) | (771 | ) | (3,375 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents at the beginning of period |
25,058 | 16,655 | 19,609 | 21,855 | 26,161 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash provided by (used in) operating activities |
18,905 | 19,336 | 8,226 | 6,251 | 6,147 | |||||||||||||||
Net cash provided by (used in) investing activities |
(9,209 | ) | (9,000 | ) | (2,430 | ) | (3,066 | ) | (3,260 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Capital expenditures and investments in investees |
(10,157 | ) | (16,825 | ) | (3,161 | ) | (3,178 | ) | (5,067 | ) | ||||||||||
Proceeds from disposal of assets (divestment) |
739 | 215 | 735 | 1 | 4 | |||||||||||||||
Investments in marketable securities |
209 | 7,610 | (4 | ) | 111 | 1,803 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(=) Net cash flow |
9,696 | 10,336 | 5,796 | 3,185 | 2,887 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net financings |
(13,737 | ) | (741 | ) | (3,678 | ) | (5,582 | ) | (3,288 | ) | ||||||||||
Proceeds from long-term financing |
12,496 | 15,830 | 3,396 | 7,255 | 3,545 | |||||||||||||||
Repayments |
(26,233 | ) | (16,571 | ) | (7,074 | ) | (12,837 | ) | (6,833 | ) | ||||||||||
Acquisition of non-controlling interest |
2 | 119 | (47 | ) | 12 | (54 | ) | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
563 | (1,231 | ) | (98 | ) | 139 | (568 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents at the end of period |
21,582 | 25,138 | 21,582 | 19,609 | 25,138 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Government bonds and time deposits with maturities of more than 3 months at the end of period |
783 | 1,099 | 783 | 757 | 1,099 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted cash and cash equivalents* at the end of period |
22,365 | 26,237 | 22,365 | 20,366 | 26,237 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Reconciliation of Free cash flow |
||||||||||||||||||||
Net cash provided by (used in) operating activities |
18,905 | 19,336 | 8,226 | 6,251 | 6,147 | |||||||||||||||
Capital expenditures and investments in investees |
(10,157 | ) | (16,825 | ) | (3,161 | ) | (3,178 | ) | (5,067 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Free cash flow* |
8,748 | 2,511 | 5,065 | 3,073 | 1,080 |
As of September 30, 2016, the balance of cash and cash equivalents was US$ 21,582 million and the balance of adjusted cash and cash equivalents was US$ 22,365 million. Our principal uses of funds in 2016 were debt service and capital expenditures. We partially met these requirements with cash provided by operating activities of US$ 18,905 million and with proceeds from long-term financing of US$ 12,496 million.
Net cash provided by operating activities decreased by 2% to US$ 18,905 million in Jan-Sep/2016 when compared to Jan-Sep/2015, mainly due to a depreciation of the Brazilian Real against the U.S. dollar. Excluding foreign currency translation effects, net cash provided by operating activities increased by 8% when expressed in Brazilian Reais, mainly generated by higher diesel and gasoline margins, lower government take in Brazil and lower crude oil, oil products and natural gas imports costs, along with a higher share of domestic crude oil on processed feedstock. These effects were partially offset by lower crude oil and oil product exports prices and decreased sales volume in Brazil due to lower economic activity.
Capital expenditures and investments in investees totaled US$ 10,157 million in Jan-Sep/2016 (87% in E&P business segment), a 39% decrease when compared to Jan-Sep/2015. Crude oil and natural gas production remained flat despite this decrease.
Free cash flow* was positive, amounting to US$ 8,748 million in Jan-Sep/2016, 3.5 times higher compared to Jan-Sep/2015.
14
From January to September 2016, proceeds from long-term financing amounted to US$ 12,496 million, of which US$ 9.75 billion refer to the global notes issued in international capital markets, with maturities of 5 and 10 years. The proceeds of those offerings were used to tender for US$ 9,3 billion of Petrobrass existing global notes. In addition, the Company entered into a sale and leaseback operation with the Industrial and Commercial Bank of China (ICBC) in the amount of US$ 1 billion. The average maturity of the outstanding debt was 7.33 years as of September 30, 2016 (7.14 years as of December 31, 2015).
Repayments of interest and principal totaled US$ 26,233 million in Jan-Sep/2016 and the nominal cash flow (cash view), including principal and interest payments, by maturity, is set out in US$ million as follows:
Maturity |
2016 | 2017 | 2018 | 2019 | 2020 | 2021 and thereafter |
Balance at September 30, 2016 |
Balance at December 31, 2015 |
||||||||||||||||||||||||
Principal |
3,664 | 7,862 | 13,514 | 21,370 | 16,599 | 60,701 | 123,710 | 127,354 | ||||||||||||||||||||||||
Interest |
2,098 | 7,130 | 6,756 | 5,884 | 4,533 | 34,926 | 61,326 | 59,038 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
5,762 | 14,992 | 20,270 | 27,254 | 21,132 | 95,627 | 185,036 | 186,392 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | See reconciliation of adjusted cash and cash equivalents in Net Debt and definitions of adjusted cash and cash equivalents and free cash flow in glossary. |
Consolidated debt
As of September 30, 2016, the gross debt in U.S. dollars decreased 3% despite the higher debt denominated in reais due to the effects of its appreciation. The net debt in U.S. dollars remained relatively flat when compared to December 31, 2015.
Current debt and non-current debt include finance lease obligations of US$ 17 million and US$ 97 million on September 30, 2016, respectively (US$ 19 million and US$ 78 million on December 31, 2015).
The ratio between net debt and the Last Twelve Months (LTM) Adjusted EBITDA* increased from 4.41 as of December 31, 2015 to 4.50 as of September 30,2016.
U.S.$ million | ||||||||||||
09.30.2016 | 12.31.2015 | D% | ||||||||||
Current debt |
11,429 | 14,702 | (22 | ) | ||||||||
Non-current debt |
111,227 | 111,560 | | |||||||||
|
|
|
|
|
|
|||||||
Total |
122,656 | 126,262 | (3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents |
21,582 | 25,058 | (14 | ) | ||||||||
Government securities and time deposits (maturity of more than 3 months) |
783 | 779 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted cash and cash equivalents * |
22,365 | 25,837 | (13 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net debt * |
100,291 | 100,425 | | |||||||||
Net debt/(net debt+shareholders equity) |
55 | % | 60 | % | (5 | ) | ||||||
Total net liabilities * |
225,064 | 204,684 | 10 | |||||||||
(Net third parties capital / total net liabilities) |
64 | % | 68 | % | (4 | ) | ||||||
Net debt/LTM Adjusted EBITDA ratio * |
4.50 | 4.41 | 2 | |||||||||
Average maturity of outstanding debt (years) |
7.33 | 7.14 | 0.19 |
15
US$ million | ||||||||||||
09.30.2016 | 12.31.2015 | D% | ||||||||||
Summarized information on financing |
||||||||||||
Floating rate or fixed rate |
||||||||||||
Floating rate debt |
60,288 | 62,307 | (3 | ) | ||||||||
Fixed rate debt |
62,254 | 63,858 | (3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total |
122,542 | 126,165 | (3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Currency |
||||||||||||
Reais |
24,665 | 20,555 | 20 | |||||||||
US Dollars |
88,291 | 93,567 | (6 | ) | ||||||||
Euro |
7,012 | 8,685 | (19 | ) | ||||||||
Other currencies |
2,574 | 3,358 | (23 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total |
122,542 | 126,165 | (3 | ) | ||||||||
|
|
|
|
|
|
|||||||
By maturity |
||||||||||||
2016 |
5,128 | 14,683 | (65 | ) | ||||||||
2017 |
8,257 | 11,397 | (28 | ) | ||||||||
2018 |
13,193 | 16,091 | (18 | ) | ||||||||
2019 |
21,202 | 22,596 | (6 | ) | ||||||||
2020 |
16,412 | 15,537 | 6 | |||||||||
2021 years on |
58,350 | 45,861 | 27 | |||||||||
|
|
|
|
|
|
|||||||
Total |
122,542 | 126,165 | (3 | ) | ||||||||
|
|
|
|
|
|
* | See definition of adjusted cash and cash equivalents, net debt, total net liabilities and LTM Adjusted EBITDA in glossary and reconciliation in Reconciliation of Adjusted EBITDA. |
16
ADDITIONAL INFORMATION
1. | Impairment of assets |
Consolidated |
||||||||||||||||
Assets or CGU by nature |
Carrying amount | Recoverable amount |
Impairment (*) (**) | Business segment | ||||||||||||
Jan-Sep/2016 | ||||||||||||||||
Producing properties: assets related to E&P activities in Brazil (several CGUs) |
11,272 | 9,367 | 1,829 | E&PBrazil | ||||||||||||
Oil and gas production and drilling equipment in Brazil |
917 | 64 | 853 | E&PBrazil | ||||||||||||
Second refining unit in RNEST |
2,488 | 1,708 | 780 | RTMBrazil | ||||||||||||
Suape Petrochemical Complex |
1,099 | 480 | 619 | RTMBrazil | ||||||||||||
Comperj |
365 | | 365 | RTMBrazil | ||||||||||||
Fertilizer Plant - UFN III |
523 | 370 | 153 | Gas & PowerBrazil | ||||||||||||
Thermoelectric power generation plants |
2,695 | 2,551 | 145 | Gas & PowerBrazil | ||||||||||||
Araucária |
197 | 57 | 140 | Gas & PowerBrazil | ||||||||||||
Transpetros fleet of vessels |
1,751 | 1,645 | 106 | RTMBrazil | ||||||||||||
Chile assets |
562 | 464 | 98 | DistributionAbroad | ||||||||||||
Quixada Plant - CE |
28 | | 28 | Biofuel, Brazil | ||||||||||||
Others |
308 | 253 | 6 | Several Segments | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
22,205 | 16,959 | 5,122 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Impairment in associates |
399 | 271 | 128 | Biofuel, Brazil |
In September 2016, the Company put on practice impairment tests, whose result was impacted by the appreciation of the Brazilian Real, increase in discount rate, review of premises, such as Brent prices and long-term foreign exchange rates, and the investment portfolio, following the 2017-2021 Companys Business and Management Plan (Plano de Negócios e Gestão PNG), approved on September 19, 2016. The losses from the tests performed were recognized in the Statement of Income, amounting US$ 5,122 million (impairment of assets) and US$ 131 million (impairment in associates) in Jan-Sep/2016.
In the Exploration and Production segment, the highlight were for some oil and gas production fields in Brazil, whose impairment was recognized in 2015 and whose cash flows were even more pressured by the increase in exchange rates and higher discount rates, as well as uncertainties regarding the delivery of P-71, P-72 and P-73 FPSOs hulls. In the RTM segment, the losses recognized were caused, mainly, due to the postponement of the second refining unit in RNEST to 2023 and to the review of premises of the 2017-2021 Companys Business and Management Plan for the Suape Petrochemical Complex, such as reduction of resin market and exchange rates, associated with increase on discount rate.
The increase on discount rate was due to an increase in Brazils risk premium resulting from a credit risk downgrade (losing its investment grade status) and the Brazilian political environment, which fully impacted the last twelve months ended September 30, 2016
For more information, see Note 13 to the Company´s consolidated financial statements.
(*) | Impairment charges and reversals. |
(**) | Includes reversal of impairment charges amounting to US$ 4 million. |
17
ADDITIONAL INFORMATION
2. | Reconciliation of Adjusted EBITDA |
Our adjusted EBITDA is the net income before net finance income (expense), income taxes, depreciation, depletion and amortization, share of earnings in equity-accounted investments and impairment.
In 2016, the Company decided to include in the calculation of the Adjusted EBITDA the cumulative translation adjustments reclassified to the income statement, because it represents foreign exchange rates variations which were previously recognized within shareholders equity.
Adjusted EBITDA is not a measure defined in the International Financial Reporting Standards IFRS. Our calculation may not be comparable to the calculation of Adjusted EBITDA by other companies and it should not be considered as a substitute for any measure calculated in accordance with IFRS. The Company reports its Adjusted EBITDA to give additional information about its profitability and must be considered in conjunction with other measures and indicators for a better understanding of the Companys financial performance.
The Adjusted EBITDA is also a component of the Net debt / LTM adjusted EBITDA ratio, which is a metric included in the Companys Business and Management Plan.
Adjusted EBITDA
U.S.$ million | ||||||||||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 x 2015 (%) |
3Q-2016 | 2Q-2016 | 3Q16 X 2Q16 (%) |
3Q-2015 | ||||||||||||||||||||||
Net income (loss) |
(5,179 | ) | 457 | (1,233 | ) | (5,339 | ) | 257 | (2,177 | ) | (1,419 | ) | ||||||||||||||||
Net finance income (expense) |
6,143 | 7,158 | (14 | ) | 2,193 | 1,727 | 27 | 3,226 | ||||||||||||||||||||
Income taxes |
(64 | ) | 1,877 | (103 | ) | (298 | ) | 177 | (268 | ) | (49 | ) | ||||||||||||||||
Depreciation, depletion and amortization |
10,555 | 8,580 | 23 | 3,916 | 3,404 | 15 | 2,667 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
EBITDA |
11,455 | 18,072 | (37 | ) | 472 | 5,565 | (92 | ) | 4,425 | |||||||||||||||||||
Share of earnings in equity-accounted investments |
(169 | ) | (171 | ) | (1 | ) | 43 | (113 | ) | (138 | ) | (56 | ) | |||||||||||||||
Impairment losses / (reversals) |
5,122 | 419 | 1,122 | 4,710 | 337 | 1,298 | | |||||||||||||||||||||
CTA reclassified to the income statement |
1,428 | | 1,428 | | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA |
17,836 | 18,320 | (3 | ) | 6,653 | 5,789 | 15 | 4,369 | ||||||||||||||||||||
Adjusted EBITDA margin (%) |
30 | 24 | 6 | 31 | 28 | 3 | 19 |
18
LTM Adjusted EBITDA
US$ million | ||||||||
Last twelve months until |
||||||||
09.30.2016 | 12.31.2015 | |||||||
Net income (loss) |
(14,247 | ) | (8,611 | ) | ||||
Net finance income (expense) |
7,426 | 8,441 | ||||||
Income taxes |
(3,078 | ) | (1,137 | ) | ||||
Depreciation, depletion and amortization |
13,566 | 11,591 | ||||||
|
|
|
|
|||||
EBITDA |
3,667 | 10,284 | ||||||
|
|
|
|
|||||
Share of earnings in equity-accounted investments |
179 | 177 | ||||||
Impairment losses / (reversals) |
17,002 | 12,299 | ||||||
CTA reclassified to the income statement |
1,428 | | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
22,276 | 22,760 | ||||||
|
|
|
|
ADDITIONAL INFORMATION
3. | Impact of our Cash Flow Hedge policy |
US$ million | ||||||||||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 x 2015 (%) |
3Q-2016 | 2Q-2016 | 3Q16 X 2Q16 (%) |
3Q-2015 | ||||||||||||||||||||||
Total inflation indexation and foreign exchange variation |
11,450 | (24,063 | ) | 148 | (675 | ) | 6,631 | -110 | (15,410 | ) | ||||||||||||||||||
Deferred Foreign Exchange Variation recognized in Shareholders Equity |
(11,072 | ) | 22,131 | (150 | ) | 674 | (6,116 | ) | 111 | 13,988 | ||||||||||||||||||
Reclassification from Shareholders Equity to the Statement of Income |
(2,111 | ) | (1,304 | ) | -62 | (658 | ) | (711 | ) | 7 | (525 | ) | ||||||||||||||||
Net Inflation indexation and foreign exchange variation |
(1,733 | ) | (3,236 | ) | 46 | (659 | ) | (196 | ) | -236 | (1,947 | ) |
The lower reclassification of foreign exchange variation expenses from Shareholders Equity to the Income Statement was mainly due to the fact that no such reclassifications of foreign exchange variation expenses occurred in the 3Q-2016 compared to the 2Q-2016, as a result of planned exports that were no longer expected to occur or did not occur.
Additional hedging relationships may be revoked or additional reclassification adjustments from equity to the statement of income may occur as a result of changes in forecast export prices and export volumes following a review in the Companys business plan. Based on a sensitivity analysis considering a US$ 10/barrel decrease in Brent prices stress scenario, when compared to the Brent price projections in our most recent update of the 2017-2021 Business and Management Plan (Plano de Negócios e Gestão PNG), a US$ 5 million reclassification adjustment from equity to the statement of income would occur.
The expected annual realization of the foreign exchange variation balance in shareholders equity, on September 30, 2016, is set out below:
Consolidated | ||||||||||||||||||||||||||||||||||||||||
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 to 2027 |
Total | |||||||||||||||||||||||||||||||
Expected realization |
(1,035 | ) | (4,493 | ) | (4,666 | ) | (3,195 | ) | (2,344 | ) | (1,966 | ) | (2,258 | ) | (1,064 | ) | 3,465 | (17,556 | ) |
19
ADDITIONAL INFORMATION
4. | Special Items |
US$ million | ||||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||||
2016 |
2015 | Items of Income Statement |
3Q-2016 | 2Q-2016 | 3Q-2015 | |||||||||||||||||
(5,250) | (473) | Impairment of assets and investments |
Several | (4,838) | (337) | | ||||||||||||||||
(1,107) | (35) | Voluntary Separation Incentive Plan PIDV |
Other income (expenses) | (761) | (348) | (8) | ||||||||||||||||
(1,428) | | Cumulative translation adjustment |
Other income (expenses) | (1,428) | | | ||||||||||||||||
(916) | (622) | (Losses)/Gains on legal proceedings |
Other income (expenses) | (678) | (162) | (526) | ||||||||||||||||
(338) | 254 | Impairment of trade receivables from companies in the isolated electricity system |
Selling expenses | (55) | (144) | (140) | ||||||||||||||||
(13) | (254) | State Tax Amnesty Program / PRORELIT |
Several | | | (85) | ||||||||||||||||
998 | (43) | Gains / (losses) on decommissioning of returned/abandoned areas |
Other income (expenses) | 998 | | (17) | ||||||||||||||||
69 | 72 | Amounts recovered relating to Lava Jato Operation |
Other income (expenses) | 46 | 23 | 21 | ||||||||||||||||
207 | 187 | Gains (losses) on Disposal of Assets |
Other income (expenses) | 207 | | | ||||||||||||||||
| (2,304) | Tax Recoverable Program REFIS |
Several | | | (881) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(7,778) | (3,218) | Total | (6,509) | (968) | (1,636) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Impact of the impairment of assets and investments on the Companys Income Statement:
(5,122) | (419) | Impairment | (4,710) | (337) | | |||||||||||||||
(128) | (54) | Share of earnings in equity-accounted investments |
(128) | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(5,250) | (473) | Impairment of assets and investments | (4,838) | (337) | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Impact of the effects of State Tax Amnesty Program and of Program of Reduction of Tax Litigation (PRORELIT) on the Companys Income Statement:
(11) | (223) | Tax expenses | | | (79) | |||||||||||||||
(2) | (31) | Interest expenses | | | (6) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(13) | (254) | State Tax Amnesty Program / PRORELIT | | | (85) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Impact of the Companys decision to adhere to the Tax Recoverable Program REFIS on its Income Statement:
| (1,550) | Tax expenses | | | (550) | |||||||||||||||
| (754) | Interest expenses | | | (331) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (2,304) | Tax Recoverable Program REFIS | | | (881) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
These special items are related to the Companys businesses and based on managements judgement have been highlighted and are presented as additional information to provide a better understanding of the Companys performance. These items are presented when relevant and do not necessarily occur in all periods.
20
ADDITIONAL INFORMATION
5. | Results of Operations of Jan-Sep/2016 compared to Jan-Sep/2015 (additional information): |
Virtually all revenues and expenses of our Brazilian operations are denominated and payable in Brazilian Reais. When the Brazilian Real depreciates relative to the U.S. dollar, as it did in Jan-Sep/2016 (a 12% depreciation), revenues and expenses decrease when translated into U.S. dollars. Nevertheless, the depreciation of the Brazilian Real against the U.S. dollar affects the line items discussed below in different ways.
Sales revenues were US$ 60,002 million in Jan-Sep/2016, a 20% decrease (US$ 15,165 million) when compared to US$ 75,167 million in Jan-Sep/2015. Excluding the effects of foreign exchange translation, sales revenues decreased by 10% when expressed in Reais, due to:
| Decreased domestic demand for oil products (8%), mainly of diesel, reflecting lower economic activity in Brazil, due to lower consumption and to lower fuel oil demand for lower thermoelectric generation; |
| Decreased electricity generation and prices due to improved hydrological conditions; |
| Decreased natural gas sales volumes as a result of lower thermoelectric demand; |
| Lower crude oil and oil product export prices as a result of lower international crude oil prices; and |
| Lower revenues from operations abroad generated by the disposal of Petrobras Argentina S.A. (PESA) and by lower sales prices. |
These effects were partially offset by increased average domestic oil product prices, mainly due to higher margins of diesel and gasoline.
Cost of sales were US$ 40,940 million in Jan-Sep/2016, a 22% decrease (US$ 11,385 million) compared to US$ 52,325 million in Jan-Sep/2015. Excluding the effects of foreign exchange translation, cost of sales decreased by 12% when expressed in Reais, due to:
| Lower crude oil, oil products and natural gas import costs, as a result of lower domestic demand and of the 25% decrease in Brent price, partially offset by the effect of the 12% depreciation of the Brazilian Real against the U.S. dollar over acquisition costs; |
| Decreased production taxes as a result of lower international crude oil prices; and |
| Decreased operations abroad generated by the disposal of PESA and by lower international crude oil prices. |
These effects were partially offset by higher depreciation expenses as a result of a decrease in estimated reserves (based on the unit of production method), partially offset by lower carrying amounts of assets impacted by the impairment losses recognized in 2015.
Selling expenses were US$ 3,037 million in Jan-Sep/2016, a 3% increase (US$ 83 million) compared to US$ 2,954 million in Jan-Sep/2015. Excluding the effects of foreign exchange translation, selling expenses increased by 14% in the period, due to the reversal of impairment of trade receivables from companies in the electricity sector in the 1Q-2015 (US$ 452 million).
Other taxes were US$ 454 million in Jan-Sep/2016, a 81% decrease (US$ 1,959 million) compared to US$ 2,413 million in Jan-Sep/2015, mainly due to the Companys decision, in 2015, to benefit from the Tax Amnesty and Refinancing Program (Programa de Recuperação Fiscal REFIS) and from the State Tax Amnesty Programs.
Impairment of assets (US$ 5,122 million) in Jan-Sep/2016 (US$ 419 million in Jan-Sep/2015), due to:
(i) | The review of capital expenditures projects included in the 2017-2021 Companys Business and Management Plan (Plano de Negócios e Gestão PNG); |
(ii) | Lower foreign exchange rate and increased discount rate; and |
(iii) | Premises reviewed by the Company, such as Brent prices and mid-term and long-term exchange rates. |
21
Other income and expenses, net were US$ 5,536 million in Jan-Sep/2016, a 77% increase (US$ 2,411 million) when compared to US$ 3,125 million in Jan-Sep/2015, mainly due to:
| Expenses with the new Voluntary Separation Incentive Plan (US$ 1,107 million); |
| Reclassification of foreign exchange losses of US$ 1,428 million, generated by the depreciation of the Argentine Peso against the U.S. dollar from Shareholders Equity to the Statement of Income (related to cumulative translation adjustment), due to the disposal of PESA; |
| Higher unscheduled stoppages and pre-operating expenses, mainly with drilling rigs idleness (US$ 687 million); |
| Provision of individual lawsuits expenses against Petrobras in New York (US$ 364 million); and |
| Higher expenses related to legal proceedings contingencies, mainly in connection with tax and civil lawsuits (US$ 628 million). |
These expenses were partially offset by:
| Gains on decommissioning of returned/abandoned areas of US$ 998 million, as a result of higher discount rate and the appreciation of the Brazilian Real against the U.S. dollar; and |
| Gains on disposal of PESA shares (US$ 207 million). |
Net finance expense was US$ 6,143 million in Jan-Sep/2016, a 14% decrease (US$ 1,015 million) when compared to US$ 7,158 million in Jan-Sep/2015, due to the depreciation of the Brazilian Real against the U.S. dollar. Excluding the effect of foreign exchange translation, net finance expense decreased 5% in Brazilian Reais due to:
| Lower foreign exchange loss generated by: |
(i) | Foreign exchange variation gains of the Brazilian Real on the Companys net debt in U.S. dollar, due to the 16.9% appreciation of the Brazilian Real against the U.S. dollar, net of the reclassification of cumulative foreign exchange variation from shareholders equity to net income due to occurred exports designated for cash flow hedge accounting; |
(ii) | Lower foreign exchange losses of the Brazilian Real against the Euro, caused by the decreased Companys net debt in Euro; |
(iii) | Foreign exchange losses caused by the impact of a 3.3% depreciation of the U.S. dollar against the Euro on the Companys net debt in Jan-Sep/2016, compared to foreign exchange gains caused by the impact of a 8.1% appreciation in Jan-Sep/2015; and |
(iv) | Higher foreign exchange gains generated by the impact of a 12% appreciation of the U.S. dollar against the Pound Sterling on the Companys net debt; |
| Higher finance expenses due to: |
(i) | An increase in the Companys average debt, caused by the impact of the depreciation of the average Brazilian Real against the U.S. dollar; |
(ii) | Higher interest accrued on provision for decommisioning costs; and |
(iii) | Interest expenses on tax deficiency notices related to tax on financial operations (Imposto sobre Operações Financeiras IOF) and withholding income tax, both recognized in 2015. |
Credit of income taxes (corporate income tax and social contribution) of US$ 64 million in Jan-Sep/2016, compared to an expense of US$ 1,877 million in Jan-Sep/2015, mainly due to the loss of the period.
Loss related to non-controlling interests of US$ 413 million in Jan-Sep/2016 (a US$ 514 million gain in Jan-Sep/2015), mainly reflecting the impact of foreign exchange variation on debt of structured entities in U.S. dollars in the period.
22
FINANCIAL STATEMENTS
Income Statement - Consolidated
U.S.$ million | ||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||
2016 | 2015 | 3Q-2016 | 2Q-2016 | 3Q-2015 | ||||||||||||||||
Sales revenues |
60,002 | 75,167 | 21,693 | 20,320 | 23,179 | |||||||||||||||
Cost of sales |
(40,940 | ) | (52,325 | ) | (14,506 | ) | (13,818 | ) | (16,484 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit |
19,062 | 22,842 | 7,187 | 6,502 | 6,695 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selling expenses |
(3,037 | ) | (2,954 | ) | (1,027 | ) | (1,051 | ) | (1,087 | ) | ||||||||||
General and administrative expenses |
(2,425 | ) | (2,622 | ) | (937 | ) | (810 | ) | (776 | ) | ||||||||||
Exploration costs |
(1,333 | ) | (1,435 | ) | (572 | ) | (468 | ) | (630 | ) | ||||||||||
Research and development expenses |
(424 | ) | (553 | ) | (151 | ) | (144 | ) | (157 | ) | ||||||||||
Other taxes |
(454 | ) | (2,413 | ) | (188 | ) | (127 | ) | (861 | ) | ||||||||||
Impairment of assets |
(5,122 | ) | (419 | ) | (4,710 | ) | (337 | ) | | |||||||||||
Other income and expenses, net |
(5,536 | ) | (3,125 | ) | (3,003 | ) | (1,517 | ) | (1,482 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(18,331 | ) | (13,521 | ) | (10,588 | ) | (4,454 | ) | (4,993 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
731 | 9,321 | (3,401 | ) | 2,048 | 1,702 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Finance income |
811 | 982 | 366 | 218 | 526 | |||||||||||||||
Finance expenses |
(5,221 | ) | (4,904 | ) | (1,900 | ) | (1,749 | ) | (1,805 | ) | ||||||||||
Foreign exchange and inflation indexation charges |
(1,733 | ) | (3,236 | ) | (659 | ) | (196 | ) | (1,947 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net finance income (expense) |
(6,143 | ) | (7,158 | ) | (2,193 | ) | (1,727 | ) | (3,226 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Share of earnings in equity-accounted investments |
169 | 171 | (43 | ) | 113 | 56 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
(5,243 | ) | 2,334 | (5,637 | ) | 434 | (1,468 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income taxes |
64 | (1,877 | ) | 298 | (177 | ) | 49 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(5,179 | ) | 457 | (5,339 | ) | 257 | (1,419 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to: |
||||||||||||||||||||
Shareholders of Petrobras |
(5,592 | ) | 971 | (5,380 | ) | 106 | (1,062 | ) | ||||||||||||
Non-controlling interests |
413 | (514 | ) | 41 | 151 | (357 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(5,179 | ) | 457 | (5,339 | ) | 257 | (1,419 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
23
FINANCIAL STATEMENTS
Statement of Financial Position Consolidated
ASSETS |
U.S.$ million | |||||||
09.30.2016 | 12.31.2015 | |||||||
Current assets |
44,591 | 43,428 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
21,582 | 25,058 | ||||||
Marketable securities |
783 | 780 | ||||||
Trade and other receivables, net |
5,222 | 5,803 | ||||||
Inventories |
8,511 | 7,441 | ||||||
Recoverable taxes |
2,683 | 2,748 | ||||||
Assets classified as held for sale |
3,888 | 152 | ||||||
Other current assets |
1,922 | 1,446 | ||||||
|
|
|
|
|||||
Non-current assets |
202,838 | 187,093 | ||||||
|
|
|
|
|||||
Long-term receivables |
18,860 | 19,177 | ||||||
Trade and other receivables, net |
3,684 | 3,669 | ||||||
Marketable securities |
91 | 88 | ||||||
Judicial deposits |
3,534 | 2,499 | ||||||
Deferred taxes |
3,556 | 6,016 | ||||||
Other tax assets |
3,340 | 2,821 | ||||||
Advances to suppliers |
1,434 | 1,638 | ||||||
Other non-current assets |
3,221 | 2,446 | ||||||
Investments |
3,991 | 3,527 | ||||||
Property, plant and equipment |
176,633 | 161,297 | ||||||
Intangible assets |
3,354 | 3,092 | ||||||
|
|
|
|
|||||
Total assets |
247,429 | 230,521 | ||||||
|
|
|
|
|||||
LIABILITIES |
U.S.$ million | |||||||
09.30.2016 | 12.31.2015 | |||||||
Current liabilities |
25,514 | 28,573 | ||||||
|
|
|
|
|||||
Trade payables |
5,339 | 6,373 | ||||||
Current debt |
11,429 | 14,702 | ||||||
Taxes payable |
3,165 | 3,470 | ||||||
Employee compensation (payroll, profit-sharing and related charges) |
2,545 | 1,302 | ||||||
Pension and medical benefits |
848 | 655 | ||||||
Liabilities associated with assets classified as held for sale |
145 | 125 | ||||||
Other current liabilities |
2,043 | 1,946 | ||||||
|
|
|
|
|||||
Non-current liabilities |
141,200 | 135,893 | ||||||
|
|
|
|
|||||
Non-current debt |
111,227 | 111,560 | ||||||
Deferred taxes |
274 | 232 | ||||||
Pension and medical benefits |
15,873 | 12,195 | ||||||
Provision for decommissioning costs |
9,406 | 9,150 | ||||||
Provisions for legal proceedings |
3,939 | 2,247 | ||||||
Other non-current liabilities |
481 | 509 | ||||||
|
|
|
|
|||||
Shareholders equity |
80,715 | 66,055 | ||||||
|
|
|
|
|||||
Share capital (net of share issuance costs) |
107,101 | 107,101 | ||||||
Profit reserves and others |
(27,150 | ) | (41,865 | ) | ||||
Non-controlling interests |
764 | 819 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
247,429 | 230,521 | ||||||
|
|
|
|
24
FINANCIAL STATEMENTS
Statement of Cash Flows Consolidated
US$ million | ||||||||||||||||||||
Jan-Sep | ||||||||||||||||||||
2016 | 2015 | 3Q-2016 | 2Q-2016 | 3Q-2015 | ||||||||||||||||
Net income (loss) |
(5,179 | ) | 457 | (5,339 | ) | 257 | (1,419 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(+) Adjustments for: |
24,084 | 18,879 | 13,565 | 5,994 | 7,566 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation, depletion and amortization |
10,555 | 8,580 | 3,916 | 3,404 | 2,667 | |||||||||||||||
Foreign exchange and inflation indexation and finance charges |
6,247 | 7,100 | 2,344 | 1,665 | 3,087 | |||||||||||||||
Share of earnings in equity-accounted investments |
(169 | ) | (171 | ) | 43 | (113 | ) | (56 | ) | |||||||||||
Reclassification of cumulative translation adjustmentsCTA |
1,428 | | 1,428 | | | |||||||||||||||
Allowance for impairment of trade receivables |
479 | 141 | 141 | 209 | 153 | |||||||||||||||
(Gains) / losses on disposal / write-offs of non-current assets, returned areas and cancelled projects |
267 | 274 | 202 | 39 | 345 | |||||||||||||||
Deferred income taxes, net |
(1,338 | ) | 1,011 | (610 | ) | (367 | ) | (278 | ) | |||||||||||
Exploration expenditures written-off |
966 | 1,050 | 467 | 351 | 495 | |||||||||||||||
Impairment of property, plant and equipment |
5,122 | 420 | 4,710 | 337 | | |||||||||||||||
Inventory write-down to net realizable value |
305 | 258 | (17 | ) | 21 | 238 | ||||||||||||||
Pension and medical benefits (actuarial expense) |
1,700 | 1,613 | 612 | 575 | 477 | |||||||||||||||
Judicial deposits |
(493 | ) | (568 | ) | (138 | ) | (257 | ) | 75 | |||||||||||
Inventories |
(300 | ) | (379 | ) | 261 | (133 | ) | 510 | ||||||||||||
Trade and other receivables, net |
801 | 64 | 55 | (171 | ) | 174 | ||||||||||||||
Trade payables |
(1,411 | ) | (839 | ) | (105 | ) | (341 | ) | 15 | |||||||||||
Pension and medical benefits |
(491 | ) | (510 | ) | (153 | ) | (226 | ) | (135 | ) | ||||||||||
Taxes payable |
164 | 1,890 | 151 | 581 | (466 | ) | ||||||||||||||
Income tax and social contribution paid |
(254 | ) | (512 | ) | (97 | ) | (88 | ) | (114 | ) | ||||||||||
Other assets and liabilities |
506 | (543 | ) | 355 | 508 | 379 | ||||||||||||||
(=) Net cash provided by (used in) operating activities |
18,905 | 19,336 | 8,226 | 6,251 | 6,147 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(-) Net cash provided by (used in) investing activities |
(9,209 | ) | (9,000 | ) | (2,430 | ) | (3,066 | ) | (3,260 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Capital expenditures and investments in investees |
(10,157 | ) | (16,825 | ) | (3,161 | ) | (3,178 | ) | (5,067 | ) | ||||||||||
Proceeds from disposal of assets (divestment) |
739 | 215 | 735 | 1 | 4 | |||||||||||||||
Divestments (investments) in marketable securities |
209 | 7,610 | (4 | ) | 111 | 1,803 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(=) Net cash flow |
9,696 | 10,336 | 5,796 | 3,185 | 2,887 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(-) Net cash provided by (used in) financing activities |
(13,735 | ) | (622 | ) | (3,725 | ) | (5,570 | ) | (3,342 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Proceeds from long-term financing |
12,496 | 15,830 | 3,396 | 7,255 | 3,545 | |||||||||||||||
Repayment of principal |
(20,925 | ) | (11,682 | ) | (5,415 | ) | (11,137 | ) | (5,152 | ) | ||||||||||
Repayment of interest |
(5,308 | ) | (4,889 | ) | (1,659 | ) | (1,700 | ) | (1,681 | ) | ||||||||||
Acquisition of non-controlling interest |
2 | 119 | (47 | ) | 12 | (54 | ) | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
563 | (1,231 | ) | (98 | ) | 139 | (568 | ) | ||||||||||||
(=) Net increase (decrease) in cash and cash equivalents in the period |
(3,476 | ) | 8,483 | 1,973 | (2,246 | ) | (1,023 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents at the beginning of period |
25,058 | 16,655 | 19,609 | 21,855 | 26,161 | |||||||||||||||
Cash and cash equivalents at the end of period |
21,582 | 25,138 | 21,582 | 19,609 | 25,138 |
25
SEGMENT INFORMATION
Consolidated Income Statement by Segment Jan/Sep-2016
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Sales revenues |
23,758 | 46,141 | 7,032 | 171 | 20,836 | | (37,936 | ) | 60,002 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Intersegments |
22,656 | 12,994 | 1,812 | 164 | 310 | | (37,936 | ) | | |||||||||||||||||||||||
Third parties |
1,102 | 33,147 | 5,220 | 7 | 20,526 | | | 60,002 | ||||||||||||||||||||||||
Cost of sales |
(18,312 | ) | (35,075 | ) | (5,176 | ) | (192 | ) | (19,280 | ) | | 37,095 | (40,940 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross profit |
5,446 | 11,066 | 1,856 | (21 | ) | 1,556 | | (841 | ) | 19,062 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Expenses |
(6,224 | ) | (4,056 | ) | (1,365 | ) | (53 | ) | (1,509 | ) | (5,189 | ) | 65 | (18,331 | ) | |||||||||||||||||
Selling expenses |
(110 | ) | (1,370 | ) | (633 | ) | (1 | ) | (999 | ) | 5 | 71 | (3,037 | ) | ||||||||||||||||||
General and administrative expenses |
(266 | ) | (303 | ) | (161 | ) | (18 | ) | (188 | ) | (1,489 | ) | | (2,425 | ) | |||||||||||||||||
Exploration costs |
(1,333 | ) | | | | | | | (1,333 | ) | ||||||||||||||||||||||
Research and development expenses |
(185 | ) | (40 | ) | (12 | ) | (1 | ) | | (186 | ) | | (424 | ) | ||||||||||||||||||
Other taxes |
(75 | ) | (45 | ) | (166 | ) | (3 | ) | (25 | ) | (140 | ) | | (454 | ) | |||||||||||||||||
Impairment of assets |
(2,727 | ) | (1,845 | ) | (445 | ) | (7 | ) | (98 | ) | | | (5,122 | ) | ||||||||||||||||||
Other income and expenses, net |
(1,528 | ) | (453 | ) | 52 | (23 | ) | (199 | ) | (3,379 | ) | (6 | ) | (5,536 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income (loss) |
(778 | ) | 7,010 | 491 | (74 | ) | 47 | (5,189 | ) | (776 | ) | 731 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net finance income (expense) |
| | | | | (6,143 | ) | | (6,143 | ) | ||||||||||||||||||||||
Share of earnings in equity-accounted investments |
48 | 136 | 97 | (120 | ) | 8 | | | 169 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income (loss) before income taxes |
(730 | ) | 7,146 | 588 | (194 | ) | 55 | (11,332 | ) | (776 | ) | (5,243 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income taxes |
265 | (2,383 | ) | (166 | ) | 25 | (16 | ) | 2,076 | 263 | 64 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) |
(465 | ) | 4,763 | 422 | (169 | ) | 39 | (9,256 | ) | (513 | ) | (5,179 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) attributable to: |
||||||||||||||||||||||||||||||||
Shareholders of Petrobras |
(419 | ) | 4,836 | 331 | (169 | ) | 39 | (9,697 | ) | (513 | ) | (5,592 | ) | |||||||||||||||||||
Non-controlling interests |
(46 | ) | (73 | ) | 91 | | | 441 | | 413 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(465 | ) | 4,763 | 422 | (169 | ) | 39 | (9,256 | ) | (513 | ) | (5,179 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
Consolidated Income Statement by Segment Jan/Sep-2015
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Sales revenues |
28,438 | 57,609 | 10,369 | 164 | 26,017 | | (47,430 | ) | 75,167 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Intersegments |
27,320 | 17,902 | 1,620 | 153 | 435 | | (47,430 | ) | | |||||||||||||||||||||||
Third parties |
1,118 | 39,707 | 8,749 | 11 | 25,582 | | | 75,167 | ||||||||||||||||||||||||
Cost of sales |
(19,682 | ) | (47,120 | ) | (8,373 | ) | (184 | ) | (24,073 | ) | | 47,107 | (52,325 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross profit |
8,756 | 10,489 | 1,996 | (20 | ) | 1,944 | | (323 | ) | 22,842 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Expenses |
(2,894 | ) | (3,267 | ) | (1,092 | ) | (37 | ) | (1,602 | ) | (4,791 | ) | 162 | (13,521 | ) | |||||||||||||||||
Selling expenses |
(169 | ) | (1,519 | ) | (139 | ) | (2 | ) | (1,301 | ) | 11 | 165 | (2,954 | ) | ||||||||||||||||||
General and administrative expenses |
(323 | ) | (312 | ) | (186 | ) | (23 | ) | (215 | ) | (1,562 | ) | (1 | ) | (2,622 | ) | ||||||||||||||||
Exploration costs |
(1,435 | ) | | | | | | | (1,435 | ) | ||||||||||||||||||||||
Research and development expenses |
(220 | ) | (91 | ) | (45 | ) | (8 | ) | | (189 | ) | | (553 | ) | ||||||||||||||||||
Other taxes |
(133 | ) | (624 | ) | (337 | ) | (1 | ) | (27 | ) | (1,291 | ) | | (2,413 | ) | |||||||||||||||||
Impairment of assets |
(110 | ) | (119 | ) | (190 | ) | | | | | (419 | ) | ||||||||||||||||||||
Other income and expenses, net |
(504 | ) | (602 | ) | (195 | ) | (3 | ) | (59 | ) | (1,760 | ) | (2 | ) | (3,125 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income (loss) |
5,862 | 7,222 | 904 | (57 | ) | 342 | (4,791 | ) | (161 | ) | 9,321 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net finance income (expense) |
| | | | | (7,158 | ) | | (7,158 | ) | ||||||||||||||||||||||
Share of earnings in equity-accounted investments |
(104 | ) | 329 | 98 | (110 | ) | (5 | ) | (37 | ) | | 171 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income (loss) before income taxes |
5,758 | 7,551 | 1,002 | (167 | ) | 337 | (11,986 | ) | (161 | ) | 2,334 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income taxes |
(1,995 | ) | (2,456 | ) | (307 | ) | 19 | (116 | ) | 2,924 | 54 | (1,877 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) |
3,763 | 5,095 | 695 | (148 | ) | 221 | (9,062 | ) | (107 | ) | 457 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) attributable to: |
||||||||||||||||||||||||||||||||
Shareholders of Petrobras |
3,755 | 5,098 | 616 | (148 | ) | 221 | (8,464 | ) | (107 | ) | 971 | |||||||||||||||||||||
Non-controlling interests |
8 | (3 | ) | 79 | | | (598 | ) | | (514 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
3,763 | 5,095 | 695 | (148 | ) | 221 | (9,062 | ) | (107 | ) | 457 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
Other Income (Expenses) by Segment Jan/Sep-2016
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Unscheduled stoppages and pre-operating expenses |
(1,437 | ) | (55 | ) | (35 | ) | | | (3 | ) | | (1,530 | ) | |||||||||||||||||||
(Losses)/gains on legal, administrative and arbitral proceedings |
(381 | ) | (80 | ) | (136 | ) | (1 | ) | (259 | ) | (664 | ) | | (1,521 | ) | |||||||||||||||||
Reclassification of cumulative translation adjustmentsCTA |
| | | | | (1,428 | ) | | (1,428 | ) | ||||||||||||||||||||||
Voluntary Separation Incentive PlanPIDV |
(485 | ) | (261 | ) | (44 | ) | | 2 | (319 | ) | | (1,107 | ) | |||||||||||||||||||
Pension and medical benefits |
| | | | | (1,051 | ) | | (1,051 | ) | ||||||||||||||||||||||
Provision for debt acknowledgments of suppliers with subcontractors |
(287 | ) | | | | | | | (287 | ) | ||||||||||||||||||||||
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects(*) |
(379 | ) | (67 | ) | (12 | ) | | 2 | 189 | | (267 | ) | ||||||||||||||||||||
Institutional relations and cultural projects |
(4 | ) | (3 | ) | | | (13 | ) | (159 | ) | | (179 | ) | |||||||||||||||||||
Operating expenses with thermoeletric plants |
| | (77 | ) | | | | | (77 | ) | ||||||||||||||||||||||
Health, safety and environment |
(10 | ) | (12 | ) | (4 | ) | | (1 | ) | (32 | ) | | (59 | ) | ||||||||||||||||||
Losses on fines |
(6 | ) | (11 | ) | | | | (27 | ) | | (44 | ) | ||||||||||||||||||||
Amounts recovered relating to Lava Jato Operation |
| | | | | 69- | | 69 | ||||||||||||||||||||||||
Government grants |
4 | 25 | 87 | 5 | | | 5 | 121 | ||||||||||||||||||||||||
Ship/Take or Pay Agreements with Gas Distributors |
| | 194 | | | | | 194 | ||||||||||||||||||||||||
Expenses/Reimbursements from E&P partnership operations |
465 | | | | | | | 465 | ||||||||||||||||||||||||
Gains / (losses) on decommissioning of returned/abandoned areas |
998 | | | | | | | 998 | ||||||||||||||||||||||||
Others |
(6 | ) | 11 | 79 | (27 | ) | 70 | 46 | (6 | ) | 167 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(1,528 | ) | (453 | ) | 52 | (23 | ) | (199 | ) | (3,379 | ) | (6 | ) | (5,536 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expenses) by Segment Jan/Sep-2015
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Unscheduled stoppages and pre-operating expenses |
(612 | ) | (154 | ) | (71 | ) | | | (6 | ) | | (843 | ) | |||||||||||||||||||
(Losses)/gains on legal, administrative and arbitral proceedings |
(44 | ) | (357 | ) | (4 | ) | | (50 | ) | (438 | ) | | (893 | ) | ||||||||||||||||||
Voluntary Separation Incentive PlanPIDV |
(9 | ) | (8 | ) | (16 | ) | (1 | ) | | (1 | ) | | (35 | ) | ||||||||||||||||||
Pension and medical benefits |
| | | | | (904 | ) | | (904 | ) | ||||||||||||||||||||||
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects |
(169 | ) | 29 | (141 | ) | | 9 | (2 | ) | | (274 | ) | ||||||||||||||||||||
Institutional relations and cultural projects |
(18 | ) | (15 | ) | (1 | ) | | (40 | ) | (263 | ) | | (337 | ) | ||||||||||||||||||
Operating expenses with thermoeletric plants |
| | (97 | ) | | | | | (97 | ) | ||||||||||||||||||||||
Health, safety and environment |
(16 | ) | (16 | ) | (5 | ) | | | (38 | ) | | (75 | ) | |||||||||||||||||||
Losses on fines |
(4 | ) | (101 | ) | (2 | ) | | | (182 | ) | | (289 | ) | |||||||||||||||||||
Amounts recovered relating to Lava Jato Operation |
| | | | | 72 | | 72 | ||||||||||||||||||||||||
Government grants |
4 | 4 | 1 | | | 2 | | 11 | ||||||||||||||||||||||||
Ship/Take or Pay Agreements with Gas Distributors |
(3 | ) | | 150 | | | | | 147 | |||||||||||||||||||||||
Expenses/Reimbursements from E&P partnership operations |
303 | | | | | | | 303 | ||||||||||||||||||||||||
Gains / (losses) on decommissioning of returned/abandoned areas |
(43 | ) | | | | | | | (43 | ) | ||||||||||||||||||||||
Others |
107 | 16 | (9 | ) | (2 | ) | 22 | | (2 | ) | 132 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(504 | ) | (602 | ) | (195 | ) | (3 | ) | (59 | ) | (1,760 | ) | (2 | ) | (3,125 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) | Includes write-offs in the amount of US$ 347, as set out in note 13.3 to ours financial statements at September 30, 2016. |
28
Consolidated Assets by Segment 09.30.2016
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Total assets |
138,108 | 52,335 | 20,111 | 603 | 6,233 | 35,811 | (5,772 | ) | 247,429 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Current assets |
4,968 | 10,178 | 4,300 | 59 | 2,983 | 26,531 | (4,428 | ) | 44,591 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-current assets |
133,140 | 42,157 | 15,811 | 544 | 3,250 | 9,280 | (1,344 | ) | 202,838 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Long-term receivables |
7,445 | 3,263 | 1,030 | 4 | 1,064 | 7,348 | (1,294 | ) | 18,860 | |||||||||||||||||||||||
Investments |
1,574 | 1,447 | 510 | 439 | 15 | 6 | | 3,991 | ||||||||||||||||||||||||
Property, plant and equipment |
121,716 | 37,226 | 13,947 | 101 | 1,947 | 1,746 | (50 | ) | 176,633 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating assets |
89,062 | 32,725 | 11,963 | 98 | 1,662 | 1,379 | (50 | ) | 136,839 | |||||||||||||||||||||||
Assets under construction |
32,654 | 4,501 | 1,984 | 3 | 285 | 367 | | 39,794 | ||||||||||||||||||||||||
Intangible assets |
2,405 | 221 | 324 | | 224 | 180 | | 3,354 |
Consolidated Assets by Segment 12.31.2015
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Total assets |
123,796 | 45,492 | 19,469 | 482 | 5,271 | 39,455 | (3,444 | ) | 230,521 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Current assets |
3,639 | 9,027 | 2,663 | 45 | 2,299 | 28,866 | (3,111 | ) | 43,428 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-current assets |
120,157 | 36,465 | 16,806 | 437 | 2,972 | 10,589 | (333 | ) | 187,093 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Long-term receivables |
6,467 | 2,384 | 1,358 | 3 | 859 | 8,398 | (292 | ) | 19,177 | |||||||||||||||||||||||
Investments |
1,807 | 879 | 456 | 343 | 34 | 8 | | 3,527 | ||||||||||||||||||||||||
Property, plant and equipment |
109,724 | 33,032 | 14,674 | 91 | 1,868 | 1,949 | (41 | ) | 161,297 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating assets |
79,585 | 28,803 | 12,193 | 81 | 1,581 | 1,485 | (41 | ) | 123,687 | |||||||||||||||||||||||
Assets under construction |
30,139 | 4,229 | 2,481 | 10 | 287 | 464 | | 37,610 | ||||||||||||||||||||||||
Intangible assets |
2,159 | 170 | 318 | | 211 | 234 | | 3,092 |
29
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment Jan/Sep-2016
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Net income (loss) |
(465 | ) | 4,763 | 422 | (169 | ) | 39 | (9,256 | ) | (513 | ) | (5,179 | ) | |||||||||||||||||||
Net finance income (expense) |
| | | | | 6,143 | | 6,143 | ||||||||||||||||||||||||
Income taxes |
(265 | ) | 2,383 | 166 | (25 | ) | 16 | (2,076 | ) | (263 | ) | (64 | ) | |||||||||||||||||||
Depreciation, depletion and amortization |
8,006 | 1,630 | 621 | 5 | 118 | 175 | | 10,555 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
EBITDA |
7,276 | 8,776 | 1,209 | (189 | ) | 173 | (5,014 | ) | (776 | ) | 11,455 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share of earnings in equity-accounted investments |
(48 | ) | (136 | ) | (97 | ) | 120 | (8 | ) | | | (169 | ) | |||||||||||||||||||
Impairment losses / (reversals) |
2,727 | 1,845 | 445 | 7 | 98 | | | 5,122 | ||||||||||||||||||||||||
CTA reclassified to the income statement |
| | | | | 1,428 | | 1,428 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted EBITDA * |
9,955 | 10,485 | 1,557 | (62 | ) | 263 | (3,586 | ) | (776 | ) | 17,836 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment Jan/Sep-2015
U.S.$ million | ||||||||||||||||||||||||||||||||
E&P | RTM | GAS & POWER |
BIOFUEL | DISTRIB. | CORP. | ELIMIN. | TOTAL | |||||||||||||||||||||||||
Net income (loss) |
3,763 | 5,095 | 695 | (148 | ) | 221 | (9,062 | ) | (107 | ) | 457 | |||||||||||||||||||||
Net finance income (expense) |
| | | | | 7,158 | | 7,158 | ||||||||||||||||||||||||
Income taxes |
1,995 | 2,456 | 307 | (19 | ) | 116 | (2,924 | ) | (54 | ) | 1,877 | |||||||||||||||||||||
Depreciation, depletion and amortization |
5,765 | 1,778 | 689 | 7 | 138 | 204 | | 8,580 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
EBITDA |
11,523 | 9,329 | 1,691 | (160 | ) | 475 | (4,624 | ) | (161 | ) | 18,072 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share of earnings in equity-accounted investments |
104 | (329 | ) | (98 | ) | 110 | 5 | 37 | | (171 | ) | |||||||||||||||||||||
Impairment losses / (reversals) |
110 | 119 | 190 | | | | | 419 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted EBITDA * |
11,737 | 9,119 | 1,783 | (50 | ) | 480 | (4,587 | ) | (161 | ) | 18,320 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | See definition of Adjusted EBITDA in glossary. |
30
Glossary
ACLAmbiente de Contratação Livre (Free contracting market) ACRAmbiente de Contratação Regulada (Regulated ANPBrazilian National Petroleum, Natural Gas and Biofuels Reference feedstock or installed capacity of primary Feedstock processed (excluding NGL)Daily volume of crude Feedstock processed BrazilDaily
volume of crude oil and CTA Cumulative translation adjustment The exchange Adjusted
cash and cash equivalentsSum of cash and cash Adjusted EBITDA Net income plus net finance income Net debt Gross debt less adjusted cash and cash equivalents. Net Consolidated Structured EntitiesEntities that have been Refining plants utilization factor (%)Feedstock processed Free cash flowNet cash provided by operating activities less |
LPGLiquified crude oil gas. LNGLiquified natural gas. Operating
indicatorsIndicators used for businesses NGLNatural gas liquids. Lifting CostCrude oil and natural gas lifting cost indicator. LTM Adjusted EBITDA Sum of the last 12 months (Last Basic and diluted earnings (losses) per shareCalculated Operating marginCalculated based on operating income Adjusted EBITDA marginAdjusted EBITDA divided by Market shareRelation between Distribution sales and total Total liabilities netTotal liability less adjusted cash and cash PESA Petrobras Argentina S.A. PLD (differences
settlement price)Electricity price in the Domestic crude oil sales priceAverage between the prices Domestic natural gas productionNatural gas production in Jet fuel Aviation fuel. Net Income by Business
SegmentCompanys segment On June 30, 2016, the presentation related to the business |
31
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: November 14, 2016
PETRÓLEO BRASILEIRO S.APETROBRAS | ||
By: | /s/ Ivan de Souza Monteiro | |
Name: Ivan de Souza Monteiro Title: Chief Financial Officer and Investor Relations Officer |