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 February, 2019
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 Registrant's 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____
`
2018 RESULTS
Message from the President |
Rio de Janeiro, February 27, 2019 |
The agreements with the US Securities and Exchange Commission (SEC) and the US Department of Justice (DoJ) and the sale on January 30, 2019 of the Pasadena refinery - whose acquisition had become a symbol of corruption in Brazil - marks the end of a painful cycle for Petrobras, its shareholders, employees and Brazilian society, in which the company was the victim of prolonged looting perpetrated by a criminal organization.
Petrobras' performance over the past year was undoubtedly the best in many years, which includes achieving some historical records, involving free cash flow and adjusted EBITDA, and the interruption of four years of losses. An effective liability management process has extended the average debt maturity from 7.14 years in 2015 to 9.14 years in 2018, which helps to mitigate refinancing risks. In February 2019 our market capitalization surpassed US$ 100 billion, which puts us back in the position of the largest company in Latin America.
We are celebrating the good results of 2018, but we can not limit ourselves to the internal vision, the comparison with ourselves even in previous years. Broadening our horizon for the global oil industry we humbly acknowledge that we are far short of the desirable. We can not be satisfied with the current situation, with much to do and many challenges to overcome. Nonconformity forces us to focus on five strategic pillars.
We have to substantially improve the allocation of capital by focusing on the assets in which we are the natural owner and promoting healthy capital competition among our investment projects. A company operates at a loss until it manages to remunerate the capital employed in its operations, which we have not been able to do yet. Our proven oil and gas reserves reached 9.6 billion barrels of oil equivalent (boe), according to the SEC criteria. This implies a recovery of 125% of the volume produced (excluding the effect of fields divestments) and a ratio of proven reserves / production of 11.1 years. The important thing to note is that most of these reserves originate from world-class assets such as the pre-salt, the frontier of oil exploration in the world where Petrobras is the undisputed leader and natural owner. Focusing on these assets, low cost, high quality and productivity and long life, represents enormous potential for value creation over time. In the oil industry the exploration of world-class assets is one of the keys to a company's success.
The generation of economic profit requires greater agility in the decision-making process, which is being pursued in 2019 with the indispensable care to the high standards of corporate governance and the strict compliance standards implemented in Petrobras in recent years. In this context, it is worth mentioning that, for example, delays in project execution are generally the largest source of reduction of rates of return.
With the help of innovations we are developing initiatives to shorten the time interval between the beginning of the exploratory activity and the first oil and also the duration of the ramp-up phase of the E&P projects, which will contribute to the increase of their return rates. We must constantly seek the investment grade rating and the reduction of the cost of capital through financial deleveraging and transparent relationship with the global financial markets. The exposure of cash flow to the cyclical volatility of oil prices requires its producers to have low leverage. Our gross debt decreased significantly from US$ 126.3 billion in 2015 to US$ 84.4 billion at the end of 2018, but is still high compared to the current cash generation capacity: gross debt / operating cash flow of 3.2x and gross debt / Adjusted EBITDA of 2.7x. We will act simultaneously on the numerator and the denominator of these fractions: reduce the debt and work for the growth of the cash flow through increase of production and cost cuts.
In the same way we must permanently seek low costs, a basic condition in any company for the generation of value regardless of the economic cycle and most important still in the oil industry, typically with high exposure to the cycles of global economic activity. Digital transformation, employing massive digitization, data analytics, and artificial intelligence is essential for generating efficiency gains and lower costs.
Respecting people and the environment and preserving the safety of our operations should be a golden rule. Oil and gas exploration and production activity is exposed to a wide range of risks, including operational risks that once materialized have enormous potential for destruction of value and even threaten the survival of a company. We work tirelessly to minimize them and at the same time strengthen our ability to respond to any negative events.
The rate of recordable injury rate reached 1.01 accidents per million man-hours, with a decrease of 6.5% over 2017. Despite the progress in this indicator, the occurrence of six fatalities saddens and embarrasses us. The loss of human life, whatever its explanation, is unacceptable. Our permanent goal is zero fatalities.
The objective of maximizing value for shareholders can under no circumstances dispense with attention to the safety of people and operations and the preservation of the environment nor result in underestimation of risks for which goals are achieved.
We believe that our transformational change agenda is capable of creating considerable value for shareholders and for Brazil in the future. We can say then that the best days of Petrobras are still ahead of us.
1
`
|
▪ |
Free cash flow reached a record of R$ 54.6 billion, 2018 being the fourth consecutive year of positive free cash flow after many years of negative values. |
|
▪ |
Record adjusted EBITDA of R$ 114.9 billion, an increase of 50% over 2017. |
|
▪ |
Net income of R$ 25.8 billion, R$ 1.98 per share, the first in a series of annual losses since 2014. |
|
▪ |
This result, which includes negative effects of R$ 10 billion in special items, was also influenced by the significant increase in average prices (Brent) of 31%, the depreciation of the real vis-à-vis the US dollar of 14%, reduction of interest paid due to the decline of debt (R$ 1.1 billion) and the accounting gain derived from the regularization of credits against Eletrobrás (R$ 5.3 billion). |
|
▪ |
Total compensation to shareholders will be R$ 7.1 billion, of which R$ 0.2535 per common share and R$ 0.9225 per preferred share. |
|
▪ |
Our gross debt decreased significantly, from US$ 126.3 billion in 2015 to US$ 84.4 billion at the end of 2018. |
|
▪ |
Looking to make the company's capital allocation more efficient, the availability of cash, which was already US$ 25 billion in the past and reached US$ 15 billion in 2018, is expected to converge to around US$ 10 billion together with revolving credit lines. |
|
▪ |
Investments were made in operations maintenance and production growth in the amount of US$ 12 billion against US$ 13.6 billion in 2017. At the same time, disinvestments provided cash inflows of US$ 5.8 billion. |
|
▪ |
Oil and gas production reached 2.63 million barrels of oil equivalent per day (Mboed), 2.53 Mboed in Brazil and 101 thousand boed in other countries, 5% lower than in 2017. |
|
▪ |
Production in the pre-salt layer accounted for 45% of total oil and gas, post-salt deep water and ultra deep water 39%, shallow water 5% and land fields 11% versus 40%, 43%, 6% and 11%, respectively, in 2017. |
|
▪ |
Our production has been practically stagnant during the last five years, which is due to several factors, such as the absence of exploratory auctions in Brazil for five years (2008-2013), systematic delays in the development of partly associated with projects that had rigid demands of local content and the natural decline of mature onshore and shallow water fields. |
|
▪ |
The average lifting cost in Brazil was US$ 10.90 per barrel, a reduction of 3.3% compared to 2017. |
|
▪ |
The average lifting cost tends to decline as the pre-salt fields, costing around US$ 7 / boe, continue to increase their share in Petrobras' total production, initiatives to increase productivity and cost cuts have more success. |
|
▪ |
Four new production systems started production, three in the pre-salt in the Santos Basin (P-74, P-75 and P-69) and one in the Campos Basin (FPSO Cidade de Campos dos Goytacazes). |
|
▪ |
In February 2019 two production systems - P-67 and P-76 - began to produce in the pre-salt in the Santos Basin. |
Highlights of the 4Q18
|
▪ |
Net income was R$ 2.1 billion, reflecting the reduction in Brent and margins in the sales of oil products and the occurrence of special items, which totaled R$ 6.3 billion, such as an agreement with ANP related to the Parque das Baleias, impairment and losses with contingencies. On the other hand, there was a growth of 6% in production and 45% in oil exports. Adjusted EBITDA was R$ 29.2 billion and Free Cash Flow R$ 17.1 billion. If special items were excluded, net income would be R$ 8 billion and adjusted EBITDA R$ 31 billion. |
2
`
We have met our security metrics and exceeded our financial metrics. The net debt to Adjusted EBITDA * ratio decreased to 2.34, lower than the target of 2.5 established for 2018, and net debt * reached $69.4 billion, a reduction of 18% over 2017. In addition, the active management of debt made it possible to lengthen the average term to 9.14 years, with an average rate of 6.1%.
|
2017 |
2018 |
TARGET 2018 |
Net Debt / Adjusted EBITDA |
3.67 |
2.34 |
2.5 |
TRI |
1.08 |
1.01 |
1.0* |
*alert threshold |
|
|
|
Perspectives **
In 2019, we projected an increase in oil and natural gas production to 2.8 million boed, with 2.3 million bpd of oil in Brazil. This growth will be made possible by the ramp-up of the newly installed platforms and the start-up of the P-77 and P-68. We will continue to divest and reduce financial leverage, maintaining capital discipline and optimizing portfolio, debt and cash management.
* See definitions of Free Cash Flow, Adjusted EBITDA and Net Debt in the Glossary and their reconciliations in the Liquidity and Capital Resources sections, Reconciliation of Adjusted EBITDA and Net Indebtedness. Consolidated accounting information audited by independent auditors in accordance with international accounting standards (IFRS). ** These presentations may contain forward-looking statements. Such forward-looking statements only reflect expectations of the Company's managers regarding future economic conditions, as well as the Company's performance, financial performance and results, among others. The terms "anticipates", "believes", "expects", "predicts", "intends", "plans", "projects", "objective", "should", and similar terms, which evidently involve risks and uncertainties that may or may not be anticipated by the Company and therefore are not guarantees of future results of the Company and therefore, the future results of the Company's operations may differ from current expectations and the reader should not rely exclusively The Company does not undertake to update the presentations and forecasts in the light of new information or future developments, and the values reported for 2018 onwards are estimates or targets. BR GAAP or IFRS. These indicators do not have standardized meanings and may not be comparable to indicators with a similar description used by or We provide these indicators because we use them as measures of company performance; they should not be considered in isolation or as a substitute for other financial metrics that have been disclosed in accordance with BR GAAP or IFRS. Notice to US Investors-The SEC only allows oil and gas companies to include in their filed reports proven reserves that the Company has proven by production or conclusive training tests that are economically and legally feasible under current economic and operating conditions. We have used some terms in this presentation, such as findings, that SEC guidelines prohibit us from using in our archived reports.
|
3
`
|
|
2014 |
2015 |
2016 |
2017 |
2018 |
Oil Production |
k boed |
2,669 |
2,787 |
2,790 |
2,767 |
2,628 |
Revenue |
R$ billion |
337.3 |
321.6 |
282.6 |
283.7 |
349.8 |
Gross Profit |
R$ billion |
80.4 |
98.6 |
90 |
91.6 |
124.5 |
Net Income |
R$ billion |
-21.6 |
-34.8 |
-14.8 |
-0.4 |
25.8 |
Adjusted EBITDA |
R$ billion |
59.9 |
76.8 |
88.7 |
76.6 |
114.9 |
CAPEX |
R$ billion |
81.8 |
70.8 |
48.1 |
42.4 |
41.2 |
Free Cash Flow |
R$ billion |
-23 |
44.2 |
41.6 |
44.1 |
54.6 |
Gross Debt |
R$ billion |
351 |
493 |
385.8 |
361.5 |
326.9 |
Gross Debt/OCF |
R$/R$ |
5.64 |
5.69 |
4.30 |
4.18 |
3.41 |
Gross Debt/Adjusted EBITDA |
R$/R$ |
5.86 |
6.42 |
4.35 |
4.72 |
2.85 |
Adjusted EBITDA/boe (E&P) |
US$/boe |
35.0 |
14.7 |
15.4 |
20.2 |
29.5 |
*See definition of Adjusted EBITDA, Gross Margin, Total capital expenditures and investments in glossary and the respective reconciliation in Reconciliation of Adjusted EBITDA.
4
* Table 01 - Main Items and Consolidated Economic Indicators
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Sales revenues |
349,836 |
283,695 |
23 |
92,720 |
98,260 |
(6) |
76,512 |
Gross profit |
124,543 |
91,595 |
36 |
31,503 |
34,644 |
(9) |
25,203 |
Operating expenses |
(61,586) |
(55,971) |
(10) |
(20,046) |
(17,625) |
(14) |
(26,617) |
Operating income (loss) |
62,957 |
35,624 |
77 |
11,457 |
17,019 |
(33) |
(1,414) |
Net finance income (expense) |
(21,100) |
(31,599) |
33 |
(5,366) |
(5,841) |
8 |
(7,598) |
Consolidated net income (loss) attributable to the shareholders of Petrobras |
25,779 |
(446) |
5880 |
2,102 |
6,644 |
(68) |
(5,477) |
Basic and diluted earnings (losses) per share attributable to the shareholders of Petrobras |
1.98 |
(0.03) |
6700 |
0.16 |
0.51 |
(69) |
(0.42) |
Market capitalization (Parent Company) |
316,093 |
216,045 |
46 |
316,093 |
298,477 |
6 |
216,045 |
Adjusted EBITDA* |
114,852 |
76,557 |
50 |
29,160 |
29,856 |
(2) |
12,986 |
Adjusted EBITDA margin* (%) |
33 |
27 |
6 |
31 |
30 |
1 |
17 |
Gross margin* (%) |
36 |
32 |
4 |
34 |
35 |
(1) |
33 |
Operating margin* (%) |
18 |
13 |
5 |
12 |
17 |
(5) |
(2) |
Net margin* (%) |
7 |
− |
7 |
2 |
7 |
(5) |
(7) |
|
|
|
|
|
|
|
|
Total capital expenditures and investments* |
49,370 |
48,220 |
2 |
12,659 |
15,454 |
(18) |
14,790 |
Exploration & Production |
42,528 |
39,650 |
7 |
10,270 |
13,565 |
(24) |
12,802 |
Refining, Transportation and Marketing |
4,103 |
4,093 |
− |
1,427 |
1,155 |
24 |
1,104 |
Gas & Power |
1,607 |
3,602 |
(55) |
581 |
435 |
34 |
574 |
Distribution |
500 |
345 |
45 |
177 |
129 |
37 |
116 |
Biofuel |
61 |
112 |
(46) |
2 |
29 |
(93) |
62 |
Corporate |
571 |
418 |
37 |
202 |
141 |
43 |
132 |
|
|
|
|
|
|
|
|
Average commercial selling rate for U.S. dollar |
3.65 |
3.19 |
14 |
3.81 |
3.95 |
(4) |
3.25 |
Period-end commercial selling rate for U.S. dollar |
3.87 |
3.31 |
17 |
3.87 |
4.00 |
(3) |
3.31 |
Variation of the period-end commercial selling rate for U.S. dollar (%) |
17.1 |
1.5 |
16 |
(3.2) |
3.8 |
(7) |
4.4 |
Domestic basic oil products price (R$/bbl) |
299.70 |
226.37 |
32 |
312.35 |
330.33 |
(5) |
246.29 |
Brent crude (R$/bbl) |
260.18 |
173.30 |
50 |
257.70 |
298.22 |
(14) |
199.48 |
Brent crude (US$/bbl) |
71.04 |
54.27 |
31 |
67.76 |
75.27 |
(10) |
61.39 |
Domestic Sales Price |
|
|
|
|
|
|
|
Crude oil (U.S. dollars/bbl) |
66.66 |
50.48 |
32 |
66.71 |
70.14 |
(5) |
55.82 |
Natural gas (U.S. dollars/bbl) |
42.87 |
37.82 |
13 |
49.45 |
42.30 |
17 |
38.72 |
International Sales price |
|
|
|
|
|
|
|
Crude oil (U.S. dollars/bbl) |
66.13 |
47.16 |
40 |
68.55 |
68.72 |
− |
54.04 |
Natural gas (U.S. dollars/bbl) |
24.34 |
20.79 |
17 |
23.11 |
22.73 |
2 |
22.23 |
Total sales volume (Mbbl/d)** |
|
|
|
|
|
|
|
Diesel |
784 |
717 |
9 |
814 |
884 |
(8) |
692 |
Gasoline |
459 |
521 |
(12) |
460 |
433 |
6 |
501 |
Fuel oil |
45 |
61 |
(26) |
41 |
54 |
(24) |
68 |
Naphtha |
97 |
134 |
(28) |
96 |
102 |
(6) |
113 |
LPG |
231 |
235 |
(2) |
228 |
241 |
(5) |
230 |
Jet fuel |
108 |
101 |
7 |
111 |
111 |
− |
105 |
Others |
163 |
171 |
(5) |
153 |
169 |
(9) |
176 |
Total oil products |
1,887 |
1,940 |
(3) |
1,903 |
1,994 |
(5) |
1,885 |
Ethanol, nitrogen fertilizers, renewables and other products |
71 |
112 |
(37) |
80 |
77 |
4 |
121 |
Natural gas |
345 |
361 |
(4) |
322 |
367 |
(12) |
386 |
Total domestic market |
2,303 |
2,413 |
(5) |
2,305 |
2,438 |
(5) |
2,392 |
Crude oil, oil products and others exports |
608 |
672 |
(10) |
644 |
512 |
26 |
550 |
International sales |
236 |
242 |
(2) |
225 |
231 |
(3) |
246 |
Total international market |
844 |
914 |
(8) |
869 |
743 |
17 |
796 |
Total |
3,147 |
3,327 |
(5) |
3,174 |
3,181 |
− |
3,188 |
|
* See definition of Adjusted EBITDA, Adjusted EBITDA Margin, Gross Margin, Total capital expenditures and investments, Operating Margin and Net Margin in glossary and the respective reconciliation in Reconciliation of Adjusted EBITDA. |
** Operational data are not audited by the independent auditor |
5
Sales revenue increased by 23% to R$ 349,836 million, reflecting higher domestic oil products prices, mainly diesel, gasoline and exports, accompanied by a 31% increase in the Brent price and a depreciation of 14% of the real. In spite of the higher volume of diesel sales, there was a drop in the domestic sales volume of oil products by 3% and exports by 10% due to lower production of oil.
There was an increase in selling expenses, mainly due to the payment of tariffs for the use of gas pipelines, higher expenses with government participation, imports and special itens. There was also a reduction of general and administrative expenses.
Adjusted EBITDA reached R$ 114,852 million, an increase of 50%, because of higher margins in domestic and export sales, in line with the increase in Brent and the reduction in operating expenses. The Adjusted EBITDA margin increased significantly, from 27% to 33%.
Special items amounted to R$ 10,034 million, including:
(a) gains from agreements signed with the electric sector (R$ 5,259 million),
(b) positive results with dismantling of areas (R$ 2,365 million), due to a longer date of abandonment
(c) impairment losses (R$ 7,583 million), with emphasis on oil and gas production fields in Brazil and abroad and Transpetro ships (see Appendix 5)
(d) losses with contingencies (R$ 7,415 million), mainly due to the agreement with ANP regarding the unification of Parque das Baleias and Vantage arbitrage, and
(e) negative exchange rate effect on contingencies (R$ 1,646 million).
Net income in 2018 was R$ 25,779 million, equivalent to R$ 1.98 per share, reflecting the higher operating income and the improvement in the financial result, due to lower interest expenses, as a result of lower indebtedness and higher financial income due to gains from the renegotiation of debts of the electric sector.
Excluding the impact of special items, net income would be R$ 35,974 million and Adjusted EBITDA of R$ 122,002 million.
Free cash flow of R$ 54,600 billion was 24% higher than in 2017, reflecting the 11% increase in operating cash generation and maintaining the same level of investments as the previous year.
Investments totaled R$ 41,246 million, lower than estimated for the year due to delays in activities related to the construction of platforms, which led to the postponement in a few months of start-up and delays in drilling and completion of wells in mature fields and reconciling with the schedule of improvement of the plataforms.
The divestments resulted in a cash inflow of R$ 20,218 million, especially the partnership projects with Equinor in the Roncador field, Total in Lapa and Iara and Murphy in the Gulf of Mexico.
Petrobras reached the net debt target, of US $ 69,378 million at the end of 2018, and exceeded the net debt / adjusted EBITDA metric, reaching 2.34, below the target of 2.5.
|
* Additional information about operating results of 2018 x 2017, see item 6. |
6
Sales revenue was R$ 92,720 million, 6% lower, reflecting lower domestic and export prices, in line with the 10% reduction in Brent and the 4% appreciation of the Real, as well as lower price of energy sales. In terms of volumes, the 6% growth in oil production in Brazil contributed to the 45% increase in oil exports, offsetting the 5% drop in oil products sales in the country.
Despite the 4% reduction in costs, the higher share of imported oil products in the sales mix and the creation of inventories at higher costs contributed to the reduction of the gross margin. There was also a greater impairment of assets.
Operating Income reached R$ 11,457 million, 33% lower and Adjusted EBITDA R$ 29,160 million with 31% margin.
Special items amounted to R$ 6,336 million, of which:
(a) gains from agreements signed with the electric sector (R$ 3,191 million),
(b) reversal of expected credit losses related to the electric sector (R$ 2,502 million),
(c) positive results with dismantling of areas (R$ 2,366 million), due to late abandonment.
(d) losses with contingencies (R$ 4,990 million) mainly due to the agreement with ANP regarding the unification of Parque das Baleias and Vantage arbitrage, and
(e) impairment losses (R$ 6,432 million), with emphasis on oil and gas production fields in Brazil and abroad and Transpetro ships (see Appendix 5)
Net income in 4Q-2018 was R$ 2,102 million, down 68%, due to lower margins in oil products sales and the impact of special items.
Excluding the impact of special items, net income would be R$ 8,035 million billion and Adjusted EBITDA of R$ 31,020 million.
Free Cash Flow of R$ 17,119 million was 2 times higher than 3Q-2018, reflecting the improvement in cash generation due to the receipt of the diesel subsidy program and the payment of the Class Action Agreement in 3Q-2018, together with the reduction of investments in the period, which totaled R$ 8,989 million.
** Additional information about operating results of 4Q-2018 x 3Q-2018, see item 7.
7
Table 02 - Exploration & Production Main Indicators
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Sales revenues |
191,546 |
134,737 |
42 |
50,775 |
51,813 |
(2) |
37,154 |
Brazil |
187,165 |
131,732 |
42 |
49,686 |
50,306 |
(1) |
36,244 |
Abroad |
4,381 |
3,005 |
46 |
1,089 |
1,507 |
(28) |
910 |
Gross profit |
85,947 |
45,515 |
89 |
24,838 |
23,654 |
5 |
13,213 |
Brazil |
83,355 |
44,352 |
88 |
23,924 |
22,813 |
5 |
12,755 |
Abroad |
2,592 |
1,163 |
123 |
914 |
841 |
9 |
458 |
Operating expenses |
(19,463) |
(11,969) |
(63) |
(11,659) |
(5,357) |
(118) |
(3,019) |
Brazil |
(12,553) |
(9,817) |
(28) |
(7,214) |
(3,168) |
(128) |
(2,235) |
Abroad |
(6,910) |
(2,152) |
(221) |
(4,445) |
(2,189) |
(103) |
(784) |
Operating income (loss) |
66,484 |
33,546 |
98 |
13,179 |
18,297 |
(28) |
10,194 |
Brazil |
70,803 |
34,535 |
105 |
16,711 |
19,645 |
(15) |
10,520 |
Abroad |
(4,319) |
(989) |
(337) |
(3,532) |
(1,348) |
(162) |
(326) |
Net income (loss) attributable to the shareholders of Petrobras |
44,196 |
22,453 |
97 |
8,734 |
12,334 |
(29) |
6,828 |
Brazil |
46,730 |
22,678 |
106 |
11,029 |
12,966 |
(15) |
6,870 |
Abroad |
(2,534) |
(225) |
(1026) |
(2,295) |
(632) |
(263) |
(42) |
Adjusted EBITDA of the segment* |
103,206 |
65,302 |
58 |
25,754 |
27,937 |
(8) |
17,867 |
Brazil |
103,720 |
64,734 |
60 |
28,000 |
27,372 |
2 |
17,525 |
Abroad |
(514) |
568 |
(190) |
(2,246) |
565 |
(498) |
342 |
EBITDA margin of the segment (%)* |
54 |
48 |
5 |
51 |
54 |
(3) |
48 |
|
|
|
|
|
|
|
|
Capital expenditures of the segment |
42,528 |
39,650 |
7 |
10,270 |
13,565 |
(24) |
12,802 |
|
|
|
|
|
|
|
|
Average Brent crude (R$/bbl) |
260.18 |
173.30 |
50 |
257.70 |
298.22 |
(14) |
199.48 |
Average Brent crude (US$/bbl) |
71.04 |
54.27 |
31 |
67.76 |
75.27 |
(10) |
61.39 |
|
|
|
|
|
|
|
|
Sales price - Brazil |
|
|
|
|
|
|
|
Crude oil (US$/bbl) |
66.66 |
50.48 |
32 |
66.71 |
70.14 |
(5) |
55.82 |
Sales price - Abroad |
|
|
|
|
|
|
|
Crude oil (US$/bbl) |
66.13 |
47.16 |
40 |
68.55 |
68.72 |
− |
54.04 |
Natural gas (US$/bbl) |
24.34 |
20.79 |
17 |
23.11 |
22.73 |
2 |
22.23 |
|
|
|
|
|
|
|
|
Crude oil and NGL production (Mbbl/d)** |
2,099 |
2,217 |
(5) |
2,115 |
2,014 |
5 |
2,201 |
Brazil |
2,035 |
2,154 |
(6) |
2,055 |
1,937 |
6 |
2,140 |
Abroad |
44 |
41 |
6 |
40 |
56 |
(29) |
40 |
Non-consolidated production abroad |
21 |
22 |
(6) |
20 |
21 |
(4) |
21 |
Natural gas production (Mbbl/d)** |
528 |
550 |
(4) |
544 |
500 |
9 |
536 |
Brazil |
492 |
501 |
(2) |
511 |
462 |
11 |
496 |
Abroad |
36 |
49 |
(26) |
33 |
38 |
(12) |
40 |
Total production |
2,628 |
2,767 |
(5) |
2,659 |
2,514 |
6 |
2,737 |
|
|
|
|
|
|
|
|
Lifting cost - Brazil (US$/barrel) |
|
|
|
|
|
|
|
excluding production taxes |
10.90 |
11.27 |
(3) |
10.24 |
11.17 |
(8) |
11.28 |
including production taxes |
24.39 |
20.48 |
19 |
23.77 |
25.84 |
(8) |
22.02 |
|
|
|
|
|
|
|
|
Lifting cost - Brazil (R$/barrel) |
|
|
|
|
|
|
|
excluding production taxes |
39.39 |
35.72 |
10 |
38.27 |
43.48 |
(12) |
36.42 |
including production taxes |
89.08 |
65.20 |
37 |
87.18 |
100.99 |
(14) |
71.88 |
|
|
|
|
|
|
|
|
Lifting cost – Abroad without production taxes (US$/barrel) |
5.30 |
5.51 |
(4) |
5.18 |
5.22 |
(1) |
7.01 |
|
|
|
|
|
|
|
|
Production taxes - Brazil |
39,794 |
25,168 |
58 |
9,970 |
10,943 |
(9) |
7,563 |
Royalties |
17,923 |
12,555 |
43 |
4,658 |
4,900 |
(5) |
3,636 |
Special participation charges |
21,685 |
12,429 |
74 |
5,264 |
5,995 |
(12) |
3,882 |
Retention of areas |
186 |
184 |
1 |
48 |
48 |
− |
45 |
Production taxes - Abroad |
71 |
73 |
(3) |
13 |
22 |
(41) |
14 |
*
|
* See definition of Adjusted EBITDA and Adjusted EBITDA Margin in Glossary and reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
8
2018 x 2017
The production of oil, NGL and natural gas was 2,628 thousand barrels of oil equivalent per day (boed), 5% below the previous year, mainly due to disinvestments in the fields of Lapa and Roncador, at the end of the Early Production Systems of Tartaruga Verde and Itapu and the natural decline of production. As a highlight, four new systems went into operation throughout the year: P-74, FPSO City of Campos dos Goytacazes, P-69 and P-75.
Government participation costs increased because of higher oil prices in the international market and increased production in fields with high special participation rates. The lifting cost per barrel with no government participation in Brazil, in US dollars, decreased by 4%, mainly due to lower expenses with interventions in wells.
Operating income increased primarily as a result of higher Brent prices and the reversal of area dismantling expenses, which were partially offset by higher government holding costs, asset impairment losses and judicial contingencies.
Adjusted EBITDA reached a strong performance in 2018, resulting in R$ 103,206 million, 58% higher and margin of 54%.
4Q-2018 x 3Q-2018
The production of oil, NGL and natural gas increased by 6%, mainly due to the higher volume in the new units, the interconnection of wells in the P-74 and FPSO Cidade de Campos dos Goytacazes, as well as the start- 69 and P-75.
There was an 11% reduction in the lifting cost, mainly due to lower expenses with well interventions and the impact of increased production. In addition, there was a reduction in government participation expenses because of the drop in international oil prices.
Despite the increase in production and the reversal of abandonment expenses, operating income reduced due to lower Brent prices and appreciation of the real, greater impairment and recognition of judicial contingencies, mainly the agreement to unify the Parque das Baleias and the arbitration brought by Vantage.
Adjusted EBITDA reached R$ 25,754 million, a reduction of 8% and a margin of 51%.
9
*Table 03 - Refining, Transportation and Marketing Main Indicators
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Sales revenues |
269,138 |
214,067 |
26 |
72,089 |
76,289 |
(6) |
56,221 |
Brazil (includes trading operations abroad) |
278,634 |
219,594 |
27 |
74,328 |
79,113 |
(6) |
58,025 |
Abroad |
11,139 |
6,690 |
67 |
2,662 |
3,121 |
(15) |
2,350 |
Eliminations |
(20,635) |
(12,217) |
(69) |
(4,901) |
(5,945) |
18 |
(4,154) |
Gross profit |
23,202 |
29,598 |
(22) |
157 |
7,688 |
(98) |
9,300 |
Brazil |
23,427 |
29,490 |
(21) |
608 |
7,601 |
(92) |
9,166 |
Abroad |
(225) |
108 |
(308) |
(451) |
87 |
(618) |
134 |
Operating expenses |
(12,677) |
(11,548) |
(10) |
(5,257) |
(3,099) |
(70) |
(4,727) |
Brazil |
(12,500) |
(11,180) |
(12) |
(5,134) |
(3,087) |
(66) |
(4,476) |
Abroad |
(177) |
(368) |
52 |
(123) |
(12) |
(925) |
(251) |
Operating income (loss) |
10,525 |
18,050 |
(42) |
(5,100) |
4,589 |
(211) |
4,573 |
Brazil |
10,927 |
18,310 |
(40) |
(4,526) |
4,514 |
(200) |
4,689 |
Abroad |
(402) |
(260) |
(55) |
(574) |
75 |
(865) |
(116) |
Net income (loss) attributable to the shareholders of Petrobras |
8,405 |
13,510 |
(38) |
(3,320) |
3,410 |
(197) |
3,337 |
Brazil |
8,670 |
13,681 |
(37) |
(2,942) |
3,361 |
(188) |
3,413 |
Abroad |
(265) |
(171) |
(55) |
(378) |
49 |
(871) |
(76) |
Adjusted EBITDA of the segment* |
20,331 |
28,592 |
(29) |
(1,062) |
6,690 |
(116) |
8,785 |
Brazil |
20,436 |
28,432 |
(28) |
(628) |
6,558 |
(110) |
8,624 |
Abroad |
(105) |
160 |
(166) |
(434) |
132 |
(429) |
161 |
EBITDA margin of the segment (%)* |
8 |
13 |
(6) |
(1) |
9 |
(10) |
16 |
|
|
|
|
|
|
|
|
Capital expenditures of the segment |
4,103 |
4,093 |
− |
1,427 |
1,155 |
24 |
1,104 |
|
|
|
|
|
|
|
|
Domestic basic oil products price (R$/bbl) |
299.70 |
226.37 |
32 |
312.35 |
330.33 |
(5) |
246.29 |
|
|
|
|
|
|
|
|
Imports (Mbbl/d)** |
349 |
308 |
13 |
424 |
439 |
(3) |
263 |
Crude oil import |
154 |
127 |
21 |
147 |
207 |
(29) |
141 |
Diesel import |
59 |
12 |
392 |
94 |
91 |
3 |
3 |
Gasoline import |
19 |
11 |
73 |
49 |
17 |
188 |
10 |
Other oil product import |
117 |
158 |
(26) |
134 |
124 |
8 |
109 |
Exports (Mbbl/d)** |
606 |
669 |
(9) |
640 |
511 |
25 |
550 |
Crude oil export |
428 |
512 |
(16) |
468 |
322 |
45 |
398 |
Oil product export |
178 |
157 |
13 |
172 |
189 |
(9) |
152 |
Exports (imports), net
|
257 |
361 |
(29) |
216 |
72 |
200 |
287 |
Refining Operations - Brazil (Mbbl/d)** |
|
|
|
|
|
|
|
Oil products output |
1,764 |
1,800 |
(2) |
1,736 |
1,801 |
(4) |
1,795 |
Reference feedstock |
2,176 |
2,176 |
− |
2,176 |
2,176 |
− |
2,176 |
Refining plants utilization factor (%) |
76 |
77 |
(1) |
75 |
78 |
(3) |
77 |
Processed feedstock (excluding NGL) |
1,664 |
1,685 |
(1) |
1,642 |
1,693 |
(3) |
1,683 |
Processed feedstock |
1,715 |
1,736 |
(1) |
1,685 |
1,743 |
(3) |
1,739 |
Domestic crude oil as % of total processed feedstock
|
91 |
93 |
(2) |
90 |
88 |
2 |
92 |
Refining Operations - Abroad (Mbbl/d)** |
|
|
|
|
|
|
|
Total processed feedstock |
108 |
94 |
15 |
103 |
108 |
(5) |
115 |
Oil products output |
107 |
94 |
14 |
106 |
109 |
(3) |
113 |
Reference feedstock |
100 |
100 |
− |
100 |
100 |
− |
100 |
Refining plants utilization factor (%)
|
100 |
88 |
12 |
96 |
100 |
(4) |
109 |
Refining cost - Brazil |
|
|
|
|
|
|
|
Refining cost (US$/barrel) |
2.51 |
2.90 |
(13) |
2.49 |
2.27 |
10 |
2.76 |
Refining cost (R$/barrel) |
9.12 |
9.26 |
(2) |
9.44 |
8.95 |
5 |
8.98 |
|
|
|
|
|
|
|
|
Refining cost - Abroad (US$/barrel) |
4.60 |
4.41 |
4 |
4.76 |
4.64 |
3 |
3.92 |
|
|
|
|
|
|
|
|
Sales volume (includes sales to BR Distribuidora and third-parties)** |
|
|
|
|
|
|
|
Diesel |
731 |
645 |
13 |
782 |
843 |
(7) |
597 |
Gasoline |
402 |
453 |
(11) |
405 |
387 |
5 |
433 |
Fuel oil |
46 |
67 |
(31) |
42 |
58 |
(27) |
77 |
Naphtha |
97 |
134 |
(28) |
96 |
102 |
(6) |
113 |
LPG |
231 |
236 |
(2) |
227 |
242 |
(6) |
230 |
Jet fuel |
123 |
114 |
7 |
124 |
126 |
(1) |
119 |
Others |
179 |
187 |
(4) |
171 |
183 |
(6) |
193 |
Total domestic oil products (mbbl/d) |
1,808 |
1,835 |
(1) |
1,848 |
1,941 |
(5) |
1,761 |
|
* See definition of Adjusted EBITDA and Adjusted EBITDA Margin in Glossary and reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
** Operational data are not audited by the independent auditor. |
10
REFINING, TRANSPORTATION AND MARKETING
2018 x 2017
There was an increase in diesel sales (+13%), and a reduction in gasoline sales due to the greater competitiveness of hydrated ethanol, hence oil products sales was stable. Following the demand, the production of oil products was at the same level of the previous year, reaching 1,764 thousand barrels per day, particularly with a higher production of diesel (3%).
There was a reduction in the net exports of petroleum due to the lower production and greater participation of imported petroleum in the processed cargo. Net exports of oil products increased due to reduced imports of naphtha to Braskem and increased gasoline exports, partially offset by higher imports of diesel and jet fuel.
Operating income reduced due to the lower oil products margin, mainly gasoline, diesel and LPG, and higher selling expenses, partially offset by the lower cost of inventories formed at lower prices and lower impairment.
The implementation of cost optimization measures resulted in a reduction in the refining unit cost.
Adjusted EBITDA reached R$ 20,331 million, with a reduction of 29% and a margin of 8%.
4Q-2018 x 3Q-2018
Oil products production was 1,736 thousand barrels per day, down 4% from the previous quarter, mainly due to the accident at the Paulínia Refinery (Replan).
Sales volume decreased 5% due to seasonality in diesel consumption in 3Q-2018, lower fuel oil demand for thermoelectric plants and lower LPG demand due to lower economic activity. These factors were partially offset by higher gasoline sales in the period due to seasonal growth.
The net exports of oil increased due to higher production and lower oil processing. The increase in oil products net imports was mainly due to higher imports of gasoline and naphtha and lower exports of fuel oil.
The refining cost was impacted by the lower processed load.
The operating loss reflects the lower margins of sale due to the realization of inventories formed at higher prices. There was also a higher share of imported oil products in the domestic market, mainly diesel and gasoline, higher tax expenses and impairment related mainly to Transpetro's ships.
Adjusted EBITDA showed a negative result of R$ 1,062 million.
11
Table 04 - Gas & Power Main Indicators
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Sales revenues |
45,028 |
39,549 |
14 |
11,914 |
13,518 |
(12) |
11,456 |
Brazil |
44,803 |
39,410 |
14 |
11,868 |
13,416 |
(12) |
11,420 |
Abroad |
225 |
139 |
62 |
46 |
102 |
(55) |
36 |
Gross profit |
11,740 |
11,431 |
3 |
3,371 |
2,248 |
50 |
3,562 |
Brazil |
11,693 |
11,396 |
3 |
3,355 |
2,220 |
51 |
3,542 |
Abroad |
47 |
35 |
34 |
16 |
28 |
(43) |
20 |
Operating expenses |
(8,989) |
(2,158) |
(317) |
(682) |
(3,589) |
81 |
(3,804) |
Brazil |
(8,943) |
(1,998) |
(348) |
(668) |
(3,578) |
81 |
(3,688) |
Abroad |
(46) |
(160) |
71 |
(14) |
(11) |
(27) |
(116) |
Operating income (loss) |
2,751 |
9,273 |
(70) |
2,689 |
(1,341) |
301 |
(242) |
Brazil |
2,750 |
9,398 |
(71) |
2,687 |
(1,357) |
298 |
(146) |
Abroad |
1 |
(125) |
101 |
2 |
16 |
(88) |
(96) |
Net income (loss) attributable to the shareholders of Petrobras |
1,709 |
6,113 |
(72) |
1,765 |
(808) |
318 |
(176) |
Brazil |
1,694 |
6,096 |
(72) |
1,751 |
(853) |
305 |
(135) |
Abroad |
15 |
17 |
(12) |
14 |
45 |
(69) |
(41) |
Adjusted EBITDA of the segment* |
5,830 |
6,485 |
(10) |
3,891 |
(674) |
677 |
1757 |
Brazil |
5,823 |
6,476 |
(10) |
3,886 |
(690) |
663 |
1,743 |
Abroad |
7 |
9 |
- |
5 |
16 |
(69) |
14 |
EBITDA margin of the segment (%)* |
13 |
16 |
(3) |
33 |
(5) |
38 |
15 |
|
|
|
|
|
|
|
|
Capital expenditures of the segment |
1,607 |
3,602 |
(55) |
581 |
435 |
34 |
574 |
|
|
|
|
|
|
|
|
Physical and financial indicators - Brazil** |
|
|
|
|
|
|
|
Electricity sales (Free contracting market - ACL) - average MW |
832 |
788 |
6 |
785 |
754 |
4 |
776 |
Electricity sales (Regulated contracting market - ACR) - average MW |
2,788 |
3,058 |
(9) |
2,788 |
2,788 |
− |
3,058 |
Generation of electricity - average MW |
2,205 |
3,165 |
(30) |
1,230 |
3,371 |
(64) |
3,863 |
Electricity price in the spot market - Differences settlement price (PLD) - R$/MWh |
282 |
320 |
(12) |
157 |
495 |
(68) |
398 |
Avaliability of Brazilian natural gas (Mbbl/d) |
307 |
338 |
(9) |
322 |
265 |
22 |
346 |
LNG imports (Mbbl/d) |
43 |
32 |
34 |
10 |
117 |
(91) |
43 |
Natural gas imports (Mbbl/d)*** |
139 |
151 |
(8) |
121 |
152 |
(20) |
162 |
*
|
* See definition of Adjusted EBITDA and Adjusted EBITDA Margin in Glossary and reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
** Considers LNG imported regassified in the period, since the 2Q-2018. Until 1Q-2018, considered the LNG imports, regardless of its regasification during the period. |
12
2018 x 2017
Natural gas sales to the non-thermoelectric market increased due to the improvement in industrial activity, while sales to the thermoelectric market fell with regard to energy, the highest volume of sales in the Free Contracting Environment resulted from opportunities for new sales in the short-term market.
The reduction of PLD is a reflection of the higher affluence at the beginning of the rainy period. Due to this favorable hydrological scenario, power generation was lower than the previous year.
Despite the positive effect of higher margins on gas sales, operating income was reduced because of higher sales expenses with the payment of tariffs for the use of gas pipelines in the southeast grid. The increase in operating expenses is due to the gain from the sale of the NTS in 2017.
Adjusted EBITDA reached R$ 5,830 million, with a 10% reduction and a margin of 13%.
4Q-2018 x 3Q-2018
The reduction in natural gas sales is due to the impact of the seasonality of the industrial market in the non-thermoelectric segment and the decrease in the thermoelectric dispatch due to the higher affluence at the beginning of the rainy period in the 4Q-2018.
Operating income reflects the higher gas margins due to the combination of lower thermoelectric demand and return of Mexilhão production, increasing the availability of domestic gas, reducing the import of Bolivian gas and LNG. In addition, the reversal of expected credit losses also contributed to the result.
Adjusted EBITDA reached R$ 3,891 million, with a margin of 33%.
13
Table 05 - Distribution Main Indicators
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Sales revenues |
102,013 |
88,050 |
16 |
26,312 |
27,611 |
(5) |
24,136 |
Brazil |
96,613 |
83,674 |
15 |
24,885 |
26,166 |
(5) |
22,973 |
Abroad |
5,400 |
4,376 |
23 |
1,427 |
1,445 |
(1) |
1,163 |
Gross profit |
6,103 |
6,599 |
(8) |
1,578 |
1,581 |
− |
1,862 |
Brazil |
5,717 |
6,231 |
(8) |
1,473 |
1,486 |
(1) |
1,770 |
Abroad |
386 |
368 |
5 |
105 |
95 |
11 |
92 |
Operating expenses |
(3,396) |
(4,047) |
16 |
(1,199) |
(64) |
(1773) |
(1,145) |
Brazil |
(3,147) |
(3,811) |
17 |
(1,134) |
(6) |
(18800) |
(1,054) |
Abroad |
(249) |
(236) |
(6) |
(65) |
(58) |
(12) |
(91) |
Operating income (loss) |
2,707 |
2,552 |
6 |
379 |
1,517 |
(75) |
717 |
Brazil |
2,570 |
2,420 |
6 |
338 |
1,481 |
(77) |
716 |
Abroad |
137 |
132 |
4 |
41 |
36 |
14 |
1 |
Net income (loss) attributable to the shareholders of Petrobras |
1,290 |
1,663 |
(22) |
185 |
712 |
(74) |
452 |
Brazil |
1,207 |
1,568 |
(23) |
158 |
696 |
(77) |
443 |
Abroad |
83 |
95 |
(13) |
27 |
16 |
69 |
9 |
Adjusted EBITDA of the segment* |
3,142 |
3,065 |
3 |
497 |
1607 |
(69) |
881 |
Brazil |
2,974 |
2,906 |
2 |
453 |
1,568 |
(71) |
866 |
Abroad |
168 |
159 |
6 |
44 |
39 |
13 |
15 |
EBITDA margin of the segment (%)* |
3 |
3 |
− |
2 |
6 |
(3) |
4 |
|
|
|
|
|
|
|
|
Capital expenditures of the segment |
500 |
345 |
45 |
177 |
129 |
37 |
116 |
|
|
|
|
|
|
|
|
Sales Volumes - Brazil (Mbbl/d)** |
|
|
|
|
|
|
|
Diesel |
300 |
296 |
1 |
296 |
323 |
(8) |
291 |
Gasoline |
161 |
186 |
(14) |
159 |
151 |
5 |
179 |
Fuel oil |
35 |
52 |
(34) |
29 |
47 |
(39) |
61 |
Jet fuel |
53 |
52 |
2 |
51 |
54 |
(7) |
53 |
Others |
77 |
85 |
(9) |
76 |
79 |
(5) |
85 |
Total domestic oil products |
626 |
671 |
(7) |
609 |
655 |
(7) |
669 |
*
|
* See definition of Adjusted EBITDA and Adjusted EBITDA Margin in Glossary and reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment. |
14
2018 x 2017
The increase in operating income reflects the reversal of losses due to the Settlement Agreement signed with the State of Mato Grosso, partially offset by the reduction in average selling margins and volumes sold. These same factors explain the Adjusted EBITDA.
4Q-2018 x 3Q-2018
The reduction in operating income reflects the reversal of losses from lawsuits in 3Q-2018 and the lower sales volume, partially offset by the increase in average selling margins.
15
Liquidity and Capital Resources
Table 06 - Liquidity and Capital Resources
R$ million |
|||||
|
Jan-Dec |
|
|
|
|
|
2018 |
2017 |
4Q-2018 |
3Q-2018 |
4Q-2017 |
Adjusted cash and cash equivalents* at the beginning of period |
80,731 |
71,664 |
60,967 |
69,596 |
80,175 |
Government bonds and time deposits with maturities of more than 3 months at the beginning of period |
(6,237) |
(2,556) |
(4,164) |
(4,060) |
(5,744) |
Cash and cash equivalents at the beginning of period |
74,494 |
69,108 |
56,803 |
65,536 |
74,431 |
Net cash provided by (used in) operating activities |
95,846 |
86,467 |
26,108 |
21,925 |
19,567 |
Net cash provided by (used in) investing activities |
(18,752) |
(35,218) |
(5,521) |
(13,897) |
(12,308) |
Capital expenditures, investments in investees and dividends received |
(41,246) |
(42,403) |
(8,989) |
(13,810) |
(12,959) |
Proceeds from disposal of assets (divestment) |
20,218 |
9,907 |
3,335 |
3 |
449 |
Investments in marketable securities |
2,276 |
(2,722) |
133 |
(90) |
202 |
(=) Net cash provided by operating and investing activities |
77,094 |
51,249 |
20,587 |
8,028 |
7,259 |
Net financings |
(103,460) |
(50,919) |
(20,787) |
(17,867) |
(14,975) |
Proceeds from long-term financing |
38,023 |
86,467 |
7,397 |
3,395 |
14,385 |
Repayments |
(141,483) |
(137,386) |
(28,184) |
(21,262) |
(29,360) |
Dividends paid to non- controlling interest |
(3,046) |
(538) |
(1,220) |
(923) |
(59) |
Acquisition of non-controlling interest |
430 |
69 |
311 |
142 |
263 |
Effect of exchange rate changes on cash and cash equivalents |
8,342 |
619 |
(1,840) |
1,887 |
2,669 |
Cash and cash equivalents at the end of period |
53,854 |
74,494 |
53,854 |
56,803 |
74,494 |
Government bonds and time deposits with maturities of more than 3 months at the end of period |
4,198 |
6,237 |
4,198 |
4,164 |
6,237 |
Adjusted cash and cash equivalents* at the end of period |
58,052 |
80,731 |
58,052 |
60,967 |
80,731 |
Reconciliation of Free Cash Flow |
|
|
|
|
|
Net cash provided by (used in) operating activities |
95,846 |
86,467 |
26,108 |
21,925 |
19,567 |
Capital expenditures, investments in investees and dividends received |
(41,246) |
(42,403) |
(8,989) |
(13,810) |
(12,959) |
Free cash flow* |
54,600 |
44,064 |
17,119 |
8,115 |
6,608 |
At December 31, 2018, the balance of cash and cash equivalents was R$ 53,854 million and adjusted cash and cash equivalents totaled R$ 58,052 million, observing the methodology for establishing minimum cash level and access to revolving credit facilities. Funds provided by operating activities of R$ 95,846 million, funding of R$ 38,023 million and receipts from the sale of assets of R$ 20,218 million were allocated to prepayments of debts, interest and principal payments due in the period and the financing of investments in the business areas. It should be noted that the disinvestments below planned, affected by judicial decisions.
Operating cash generation was R$ 95,846 million, 11% higher than 2017, due to the increase in oil export margins and the sale of oil products in the domestic market, partially offset by lower sales volumes and the payment of two portions of the Class Action settlement agreement. Investments in the company's businesses totaled R$ 41,246 million in 2018, 87% of which were invested in exploration and production. These same factors resulted in positive Free Cash Flow for the fifteenth consecutive quarter, R$ 54,600 million in 2018 and R$ 17,119 million in 4Q-2018, an increase of 24% and 111%, respectively.
At December 31, 2018, the company raised R$ 38,023 million, of which: (i) funding in the national and international banking market, maturing between 4.5 years and 6.5 years, in the total amount of R$ 26,227 million; (ii) offer of securities in the international capital market (Global Notes) maturing in 2029, in the amount of R$ 6,359 million, (US$ 1,962 million); and (iii) funding of R$ 3,774 million, in financing with export credit agencies.
In addition, the Company prepaid several loans and financing, of which: (i) the repurchase and / or redemption of R$ 49,719 million, (US$ 13,943 million) of securities in the international capital market, with the payment of a net premium to holders of securities that delivered their securities in the transaction in the amount of R$ 1,015 million; (ii) the prepayment of R$ 55,116 million of loans in the domestic and international banking market; and (iii) prepayment of R$ 4,932 million of financing from the BNDES.
Principal and interest amortizations in 2018 were R$ 120,524 million and R$ 20,959 million, respectively, and amounted to R$ 141,483 million, and the nominal (cash vision) flow of principal and interest on financing, by maturity, is presented in millions of reais:
Table 07 - Nominal cash flow including principal and interest payments
Consolidated |
||||||||
Maturity |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 and thereafter |
12.31.2018 |
12.31.2017 |
Principal |
9,329 |
15,768 |
27,696 |
40,457 |
46,954 |
190,235 |
330,439 |
365,632 |
Interest |
19,189 |
18,750 |
17,723 |
16,073 |
13,623 |
113,646 |
199,004 |
200,887 |
Total |
28,518 |
34,518 |
45,419 |
56,530 |
60,577 |
303,881 |
529,443 |
566,519 |
*
|
* See reconciliation of Adjusted Cash and Cash Equivalents in Net debt and definition of Adjusted Cash and Cash Equivalents and Free Cash Flow in glossary. |
16
In 2018, gross debt in reais decreased 10%, mainly as a result of debt repayment. Net debt decreased by 4% and the average maturity of debt was 9.14 years (8.62 years as of December 31, 2017). The average rate of funding increased from 6.1% in 2017 to 6.2%.
Short-term and long-term indebtedness includes Financial Leases in the amount of R$ 89 million and R$ 626 million, respectively (R$ 84 million and R$ 675 million at December 31, 2017).
The net debt to Adjusted EBITDA * ratio decreased from 3.67 in 2017 to 2.25 in 2018, mainly due to cash from divestments and positive free cash flow.
Table 08 - Consolidated debt in reais
R$ million |
|||
|
12.31.2018 |
12.31.2017 |
Δ% |
Current debt |
14,296 |
23,244 |
(38) |
Non-current debt |
312,580 |
338,239 |
(8) |
Total |
326,876 |
361,483 |
(10) |
Cash and cash equivalents |
53,854 |
74,494 |
(28) |
Government securities and time deposits (maturity of more than 3 months) |
4,198 |
6,237 |
(33) |
Adjusted cash and cash equivalents* |
58,052 |
80,731 |
(28) |
Net debt* |
268,824 |
280,752 |
(4) |
Net debt/(net debt+shareholders' equity) - Leverage |
49% |
51% |
(2) |
Total net liabilities* |
802,421 |
750,784 |
7 |
(Net third parties capital / total net liabilities) |
65% |
64% |
1 |
Net debt/Adjusted EBITDA ratio* |
2.34 |
3.67 |
(36) |
Average interest rate (% p.a.) |
6.1 |
6.1 |
− |
Net debt/Operating Cash Flow ratio* |
2.85 |
3.32 |
(14) |
Table 09 - Consolidated debt in dollar
U.S.$ million |
|||
|
12.31.2018 |
12.31.2017 |
Δ% |
|
|
|
|
Current debt |
3,690 |
7,026 |
(47) |
Non-current debt |
80,670 |
102,249 |
(21) |
Total |
84,360 |
109,275 |
(23) |
Net Debt |
69,378 |
84,871 |
(18) |
Weighted average maturity of outstanding debt (years) |
9.14 |
8.62 |
0.52 |
*
Table 10 - Consolidated debt by rate, currency and maturity
R$ million |
|||
|
12.31.2018 |
12.31.2017 |
Δ% |
Summarized information on financing |
|
|
|
By rate |
|
|
|
Floating rate debt |
162,348 |
176,943 |
(8) |
Fixed rate debt |
163,813 |
183,781 |
(11) |
Total |
326,161 |
360,724 |
(10) |
|
|
|
|
By currency |
|
|
|
Brazilian Real |
62,025 |
71,129 |
(13) |
US Dollars |
241,886 |
263,614 |
(8) |
Euro |
13,631 |
17,773 |
(23) |
Other currencies |
8,619 |
8,208 |
5 |
Total |
326,161 |
360,724 |
(10) |
|
|
|
|
By maturity |
|
|
|
Up to 1 year |
14,207 |
23,160 |
(39) |
From 1 to 2 years |
15,193 |
21,423 |
(29) |
From 2 to 3 years |
27,170 |
31,896 |
(15) |
From 3 to 4 years |
39,978 |
42,168 |
(5) |
From 4 to 5 years |
46,305 |
59,594 |
(22) |
5 years on |
183,308 |
182,483 |
− |
Total |
326,161 |
360,724 |
(10) |
|
* See definition of Adjusted Cash and Cash Equivalents, Net Debt, Total Net Liabilities, Adjusted EBITDA, OCF and Leverage in glossary and reconciliation in Reconciliation of LTM Adjusted EBITDA and LTM OCF. |
17
|
|
|
|
The IASB issued IFRS 16 - Leases (IFRS 16), which became effective as of January 1, 2019 and contains principles for the identification, recognition, measurement and disclosure of market leases.
With the adoption of IFRS 16, the company no longer recognizes operating costs and expenses arising from operating leases, and recognizes in its income statement: (i) the effects of the depreciation of the rights to use leased assets; and (ii) the financial expenses and the exchange variation determined based on the financial liabilities of the lease agreements. As a result, an increase of approximately R$ 110 billion in Fixed Assets and in Financing and 0.5x in the Adjusted Net Debt / Adjusted EBITDA ratio is expected. "
18
|
1. |
Reconciliation of Adjusted EBITDA |
Our Adjusted EBITDA is a performance measure computed by using the EBITDA (net income before net finance income (expense), income taxes, depreciation, depletion and amortization). Petrobras presents the EBITDA according to Instrução CVM nº 527 of October 4, 2012, adjusted by items not considered as part of Company’s primary business, which include results in equity-accounted investments, results from disposal and write-offs of assets, impairment, cumulative foreign exchange adjustments reclassified to the income statement and foreign exchange gains or losses on material provisions for legal proceedings.
In calculating Adjusted EBITDA, we adjusted our EBITDA for the periods of 2018 by adding foreign exchange gains and losses resulting from provisions for legal proceedings denominated in foreign currencies. Legal provisions in foreign currencies primarily consist of Petrobras’s portion of the class action settlement provision created in December 2017. The foreign exchange gains or losses on legal provisions are presented in other income and expenses for accounting purposes but management does not consider them to be part of the Company’s primary business, as well as they are substantially similar to the foreign exchange effects presented within net finance income. No adjustments have been made to the comparative measures presented as amounts were not significant in these periods.
The LTM Adjusted EBITDA reflects the sum of the last twelve months of Adjusted EBITDA and represents an alternative measure to our net cash provided by operating activities. This measure is used to calculate the metric Net Debt/LTM Adjusted EBITDA, which is established in the Business Plan 2019-2023, to support management’s assessment of liquidity and leverage.
EBITDA, Adjusted EBITDA and LTM Adjusted EBITDA are not 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. These measures must be considered in conjunction with other measures and indicators for a better understanding of the Company's operational performance and financial conditions.
Table 11 - Reconciliation of Adjusted EBITDA
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Net income (loss) |
26,698 |
377 |
6,982 |
2,978 |
6,904 |
(57) |
(5,372) |
Net finance income (expense) |
21,100 |
31,599 |
(33) |
5,366 |
5,841 |
(8) |
7,598 |
Income taxes |
17,078 |
5,797 |
195 |
3,236 |
5,249 |
(38) |
(3,156) |
Depreciation, depletion and amortization |
43,646 |
42,478 |
3 |
10,926 |
10,700 |
2 |
10,445 |
EBITDA |
108,522 |
80,251 |
35 |
22,506 |
28,694 |
(22) |
9,515 |
Share of earnings in equity-accounted investments |
(1,919) |
(2,149) |
11 |
(123) |
(975) |
87 |
(484) |
Impairment losses / (reversals) |
7,689 |
3,862 |
99 |
6,307 |
1,501 |
320 |
3,511 |
Realization of cumulative translation adjustment |
− |
116 |
(100) |
- |
- |
− |
− |
Gains/ losses on disposal/ write-offs of non-current assets |
(1,086) |
(5,523) |
80 |
787 |
250 |
215 |
444 |
Foreign exchange gains or losses on material provisions for legal proceedings |
1,646 |
− |
− |
(317) |
386 |
(182) |
− |
Adjusted EBITDA |
114,852 |
76,557 |
50 |
29,160 |
29,856 |
(2) |
12,986 |
Income Tax |
(17,078) |
(5,797) |
(195) |
(3,236) |
(5,249) |
38 |
3,156 |
Allowance of impairment of other receivables |
324 |
2,271 |
(86) |
(3,121) |
1,962 |
(259) |
238 |
Change in Accounts receivables |
(4,631) |
(3,140) |
(47) |
5,013 |
(4,610) |
209 |
(664) |
Change in inventory |
(7,206) |
(1,130) |
(538) |
2,461 |
(3,141) |
178 |
(2,107) |
Change in suppliers |
3,343 |
(160) |
2,189 |
(2,634) |
4,931 |
(153) |
66 |
Change in deferred income tax, social contribution |
2,787 |
1,451 |
92 |
1,227 |
398 |
208 |
(3,249) |
Change in tax and contributions |
(1,389) |
6,911 |
(115) |
(3,969) |
5 |
(79,480) |
1,821 |
Other assets and liabilities |
4,844 |
9,504 |
(32) |
1,207 |
(2,227) |
154 |
7,320 |
Funds generated by operating activities (OCF) |
95,846 |
86,467 |
11 |
26,108 |
21,925 |
19 |
19,567 |
|
|
|
|
|
|
|
|
Adjusted EBITDA margin (%) |
33 |
27 |
6 |
31 |
30 |
1 |
17 |
19
*
|
2. |
Impact of our Cash Flow Hedge policy |
Table 12 - Impact of our Cash Flow Hedge policy
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
|
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Total inflation indexation and foreign exchange variation |
(32,200) |
(3,330) |
(867) |
6,695 |
(8,320) |
180 |
(7,514) |
Deferred Foreign Exchange Variation recognized in Shareholders' Equity |
32,472 |
2,073 |
1,466 |
(7,359) |
8,143 |
(190) |
7,564 |
Reclassification from Shareholders’ Equity to the Statement of Income |
(12,121) |
(10,067) |
(20) |
(3,448) |
(3,166) |
(9) |
(2,692) |
Net Inflation indexation and foreign exchange variation |
(11,849) |
(11,324) |
(5) |
(4,112) |
(3,343) |
(23) |
(2,642) |
The reclassification of foreign exchange variation expenses from shareholders' equity to 2018 results totaled R$ 12,121 million, an increase of 20% compared to the same period in 2017, mainly due to the behavior of the R$/US$ exchange rate.
Changes in the expectations of realization of prices and export volumes in future revisions of the business plans may determine the need for additional reclassifications of exchange variation accumulated in stockholders' equity to income. A sensitivity analysis with an average Brent oil price lower by US$ 10 / barrel than that considered in the last revision of PNG 2019-2023 would not indicate the need to reclassify foreign exchange variation in shareholders' equity to income.
The annual expectation of realizing the balance of exchange variation accumulated in shareholders' equity on 12.31.2018 is show below:
Table 13 - Expectation of exports volumes realization
Consolidated |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 a 2028 |
Total |
|
|
|
|
|
|
|
|
|
|
Expected realization |
(11,691) |
(10,225) |
(9,700) |
(10,589) |
(6,365) |
(3,387) |
380 |
1,163 |
(50,414) |
|
* Includes results with disposal and write-offs of assets and re-measurement of remaining interests at fair value. |
20
|
3. |
Assets and Liabilities subject to Exchange Variation10 |
The Company has assets and liabilities subject to variations in foreign currencies, for which the main gross exposures are the Brazilian Real against the U.S. Dollar and the U.S. Dollar against the Euro. As of mid-May 2013, the Company extended the use of hedge accounting to hedge highly probable future exports.
The Company designates hedge relationships between exports and U.S. Dollar-denominated debt obligations so that the effects of the natural foreign exchange hedge between these transactions are recognized simultaneously in the financial statements. With the extension of hedge accounting, gains or losses caused by foreign exchange variations are accrued in shareholders' equity, only affecting the result as the exports are realized.
Petrobras, through its indirect subsidiary Petrobras Global Trading B.V., entered into a derivative operation denominated non delivery forward, in order to hedge against the Euro versus U.S. Dollar exposure, due to the issue of bonds. The company has no intention to settle such contracts before the maturity date.
The balances of assets and liabilities in foreign currency of subsidiaries abroad are not included in the exposure below, when realized in currencies equivalent to their respective functional currencies.
As of 12.31.2018, the Company had net liability exposure to foreign exchange rates, of which the main was the U.S. Dollar in relation to the Brazilian Real.
Table 14 - Assets and Liabilities subject to exchange variation
R$ million |
||
|
|
|
|
12.31.2018 |
12.31.2017 |
Assets |
50,557 |
44,013 |
Liabilities |
(325,515) |
(261,358) |
Hedge Accounting |
256,390 |
193,189 |
Cross Currency Swap |
6,450 |
5,813 |
Non Delivery Forward (NDF) |
15,396 |
− |
Total |
3,278 |
(18,343) |
Table 15 - Assets and Liabilities subject to exchange variation by currency
R$ million |
||
|
|
|
|
12.31.2018 |
12.31.2017 |
|
|
|
Real/ U.S. Dollars |
587 |
(4,208) |
Real/ Euro |
(45) |
(76) |
Real/ Pound Sterling |
(74) |
(69) |
U.S. Dollars/ Yen |
− |
(316) |
U.S. Dollars/ Euro |
846 |
(14,172) |
U.S. Dollars/ Pound Sterling* |
1,964 |
498 |
Total |
3,278 |
(18,343) |
|
|
|
Table 16 - Foreign exchange and inflation indexation charges
R$ million |
|||||||
|
Jan-Dec |
|
|
|
|
||
Foreign exchange and inflation indexation charges |
2018 |
2017 |
2018 x 2017 (%) |
4Q-2018 |
3Q-2018 |
4Q18 X 3Q18 (%) |
4Q-2017 |
Foreign exchange variation Dollar x Euro |
(57) |
(2,295) |
98 |
(94) |
(88) |
(7) |
(216) |
Foreign exchange variation Real x Dollar |
380 |
(288) |
232 |
(295) |
(202) |
(46) |
(202) |
Foreign exchange variation Dollar x Pound Sterling |
(587) |
(123) |
(377) |
(421) |
(41) |
(927) |
117 |
Reclassification of hedge accounting from Shareholders’ Equity to the Statement of Income |
(12,121) |
(10,067) |
(20) |
(3,448) |
(3,166) |
(9) |
(2,692) |
Foreign exchange variation Real x Euro |
(3) |
(32) |
91 |
3 |
(1) |
400 |
(12) |
Others |
539 |
1,481 |
(64) |
143 |
155 |
(8) |
363 |
Net Inflation indexation and foreign exchange variation |
(11,849) |
(11,324) |
(5) |
(4,112) |
(3,343) |
(23) |
(2,642) |
|
21
|
4. |
Special Items |
Table 17 – Special itens
Jan-Dec |
|
|
|
|
|
|
2018 |
2017 |
|
Items of Income Statement |
4Q-2018 |
3Q-2018 |
4Q-2017 |
|
|
|
|
|
|
|
1,086 |
5,523 |
Gains (losses) on Disposal of Assets |
Other income (expenses) |
(787) |
(250) |
(444) |
5,259 |
− |
Renegotiation of Eletrobras System debts |
Several |
2,426 |
461 |
− |
(1,646) |
− |
Foreign exchange gains or losses on material provisions for legal proceedings |
Other income (expenses) |
317 |
(386) |
− |
(7,583) |
(3,925) |
Impairment of assets and investments |
Several |
(6,432) |
(1,290) |
(3,522) |
− |
(116) |
Cumulative translation adjustment - CTA |
Other income (expenses) |
− |
− |
− |
(763) |
(681) |
Impairment of trade receivables from companies in the isolated electricity system |
Selling expenses |
2,502 |
(1,890) |
(374) |
(7,415) |
(553) |
(Losses)/ Gains with judicial contingencies |
Other income (expenses) |
(4,990) |
(2,164) |
412 |
(1,120) |
(376) |
State Tax Amnesty Program |
Other taxes |
(649) |
(346) |
(199) |
(84) |
757 |
Voluntary Separation Incentive Plan – PIDV |
Other income (expenses) |
(74) |
2 |
1 |
(1,156) |
− |
Careers and remuneration plan |
Other income (expenses) |
(16) |
(1,140) |
− |
286 |
− |
Revenue with a contractual penalty for the non-realization of the sale of Liquigás |
Other income (expenses) |
− |
− |
− |
1,801 |
814 |
Refundt of values - "Lava Jato" Operation |
Other income (expenses) |
65 |
1,735 |
660 |
− |
(894) |
Vitória 10.000 drillship |
Other taxes |
− |
− |
− |
|
(11,198) |
Provision for Class Action Agreement |
Other income (expenses) |
− |
− |
(11,198) |
(1,064) |
− |
Equalization of expenses - AIP |
Other income (expenses) |
(1,064) |
− |
− |
2,365 |
1,093 |
Result related to dismantling of areas |
Other income (expenses) |
2,366 |
(1) |
1,093 |
− |
(10,433) |
Federal Debt Settlement Programs |
Share of earnings in equity- acconted investments |
− |
− |
(1,015) |
(10,034) |
(19,989) |
Total |
|
(6,336) |
(5,269) |
(14,586) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of the impairment of assets and investments on the Company´s Income Statement: |
||||||
|
|
|
|
|
|
|
(7,689) |
(3,862) |
Impairment |
|
(6,307) |
(1,501) |
(3,511) |
106 |
(63) |
Share of earnings in equity-accounted investments |
|
(125) |
211 |
(11) |
(7,583) |
(3,925) |
Impairment of assets and investments |
|
(6,432) |
(1,290) |
(3,522) |
In 4Q-2018, the negative impact of special items on Adjusted EBITDA was R$ 1,860 million, mainly due to: (a) losses with contingencies (R$ 4,990 million), (b) expenses with state amnesties programs (R$ 649 million). (c) reversal of expected credit losses related to the electric sector (R$ 2,502 million), (d) a positive result with dismantling of areas (R$ 2,366 million). If excluded, Adjusted EBITDA would be R$ 31,020 million.
In 4Q-2018, the negative effect of special items on net income totaled R$ 6,336 million, mainly due to: (a) gains from agreements signed with the electric sector (R$ 3,191 million), (b) impairment (R$ 6,432 million), (c) reversal of expected credit losses related to the electric sector (R$ 2,502 million), (d) losses with contingencies (R$ 4,990 million), (e) a positive result with dismantling of areas (R $ 2,366 million). If excluded, net income would be R$ 8,035 million.
In Management's judgment, the special items presented above, although related to the company's business, were highlighted as complementary information for a better understanding and evaluation of the result. Such items do not necessarily occur in all periods, and are disclosed when relevant.
22
|
5. |
Impairment |
Consolidated |
|||||
Asset or UGC by nature (*) |
Net book value |
Recoverable amount (**) |
Loss for devaluation (***) |
Segment |
|
|
2018 |
|
|
|
|
Investments, Fixed Assets and Intangible Assets |
|
|
|
|
|
Oil and gas production fields in Brazil (several UGCs) |
27,199 |
38,450 |
1,994 |
Exploration and Production, Brazil |
|
Set of Transpetro ships |
6,667 |
5,037 |
1,630 |
RTM, Brazil |
|
Equipment and installations linked to oil and gas production and drilling of wells |
772 |
23 |
749 |
Exploration and Production, Brazil |
|
UFN III |
1,210 |
774 |
436 |
RTM, Brazil |
|
Oil and gas production sites abroad (several UGCs) |
8,751 |
6,021 |
2,775 |
Exploration and Production, Abroad |
|
GASFOR II |
225 |
− |
225 |
Gas and Energy, Brazil |
|
Comperj |
180 |
− |
180 |
RTC, Brazil |
|
2nd Abreu and Lima refinery train - RNEST |
4,315 |
4,232 |
83 |
RTC, Brazil |
|
Others |
2,579 |
2,929 |
54 |
Several |
|
|
|
|
8,126 |
|
|
Assets held for sale |
|
|
|
|
|
Oil and gas production fields – Riacho da Forquila |
375 |
1,749 |
(128) |
Exploration and Production, Brazil |
|
Others |
94 |
417 |
(309) |
Several |
|
Total |
|
|
7,689 |
|
|
The evaluation of recoverability of fixed and intangible assets, tested individually or grouped in CGUs, resulted in the recognition of net losses of R$ 7,689 million, mainly in the oil and gas production fields in Brazil and abroad and in Transpetro's fleet of ships.
Abroad, the conclusion of the agreement between Petrobras America Inc. and Murphy Exploration & Production Company - USA resulted in an impairment loss of R$ 2,730 million due mainly to the updating of operating assumptions and discount rates associated with the reduction participation in the fields with the formation of the joint venture.
In Brazil, the revision of estimates of future expenses with abandonment of equipment in production fields and the increase of the exchange rate resulted in the recognition of net losses in the amount of R$ 1,994 million.
At Transpetro, the lower freight rates projected in PNG 2019-2023 resulted in the recognition of losses in the amount of R$ 1,630 million for a group of ships.
23
|
6. |
Results 2018 x 2017: |
Sales revenue of R$ 349,836 million, R$ 66,141 million higher than in 2017 (R$ 283,695 million), due to:
|
• |
The increase in revenue in the domestic market (R$ 42,982 million), reflecting: |
|
• |
higher average prices of oil products (R$ 46,820 million), especially diesel (R$ 21,108 million) and gasoline (R$ 10,202 million), and other oil products (R$ 15,510 million), in line with the increase in international prices and the depreciation of the real against the US dollar; |
|
• |
higher natural gas revenues (R$ 4,049 million), reflecting higher commodity prices; |
|
• |
lower volume of sales of oil products in the domestic market (R$ 1,934 million),: |
|
• |
gasoline (R$ 6,354 million), reflecting the loss of participation for ethanol; |
|
• |
naphtha (R$ 2,337 million), due to the reduction of sales to Braskem; and |
|
• |
diesel sales growth (R$ 7,409 million), due to the lower volume imported by other players, partially offset by the above effects. |
|
• |
The increase in export revenues (R$ 16,262 million), basically oil and oil products, due to the higher prices, following the rise in international prices and the depreciation of the real against the US dollar and the higher exported volume of gasoline due to the loss share of ethanol in the domestic market, offset in part by the reduction in the volume of oil exported due to lower production; and |
|
• |
The increase in sales revenues abroad (R$ 6,897 million), reflecting the increase in international prices. |
Cost of goods sold was R$ 225,293 million, R$ 33,193 million higher than in 2017 (R$ 192,100 million), reflecting:
|
• |
The higher expenses with government participation and imports of oil, oil products and natural gas, due to higher commodity costs and the devaluation of the real against the US dollar; |
|
• |
The increase in costs associated with activities abroad, reflecting the rise in international prices; and |
|
• |
The increase in the share of imported oil in the processed feedstock and LNG cargo in the sales mix, due to the lower production. |
Selling expenses of R$ 16,861 million, R$ 2,351 million higher, due to increase in logistics costs due to the payment of tariffs for the use of gas pipelines after the sale of NTS in April 2017 (R$ 1,076 million), higher credit losses (R$ 82 million) and higher expenses with regasification terminals for LNG and cabotage, due to the devaluation of the real against the US dollar.
General and administrative expenses of R$ 8,932 million, R$ 382 million lower, reflecting lower expenses with consulting, IT and administrative services provided by third parties, following the financial discipline of expense control.
Exploration costs of R$ 1,904 million, R$ 659 million lower, due to lower expenses with projects without economic viability (R$ 576 million) and reduction of provisions related to contractual penalties of local content (R$ 162 millions).
Tax expenses of R$ 2,790 million, R$ 3,131 million lower, mainly due to the effects of joining the Federal Tax Regularization Programs in 2017 (R$ 2,841 million).
Loss on impairment of assets of R$ 7,689 million, R$ 3,827 million higher, mainly due to the higher losses in the oil and gas production fields in Brazil, reflecting the revision of estimates of future expenses with the dismantling of areas and the increase in the exchange rate, and the sale of PAI E&P assets in the Gulf of Mexico, as detailed in Note 14 to the Financial Statements.
Other operating expenses totaled R$ 21,061 million, R$ 3,091 million higher than in 2017:
|
• |
lower net gains from sale and write-off of assets in the amount of R $ 4,437 million, mainly due to: |
|
• |
gains on the sale of the stake in the Nova Transportadora do Sudeste (NTS) in 2017 (R$ 7,040 million); |
|
• |
expenditure with adjustment of the final sale price of 25% of the Roncador field (R$ 801 million); and |
|
• |
partially offset by gains from the sale of the Lapa, Iara and Carcará areas (R$ 3,223 million) in 1Q-2018. |
|
• |
losses with negative variation in the market value of the put options contracted to protect the price of part of the oil production (R$ 1,466 million), considering its nature of insurance and protection against the variation of the commodity, (see note 34.1 of the Financial Statements); |
24
|
• |
expenses with enrollment to the Petrobras Careers and Compensation Plan (PCR) (R$ 1,156 million), (see note 22.2 to the Financial Statements); |
|
• |
unitization expenses, which provide for equalization of expenses and production volumes related to Sapinhoá, Lula, Tartaruga Verde, Berbigão and Sururu fields (R$ 1,064 million) (see note 12.3 to the Financial Statements); |
|
• |
lower provision for losses and contingencies with lawsuits (R$ 3,058 million), due to: |
|
• |
agreement to close Class Action in 2017 (R$ 11,198 million); |
|
• |
reversal of a provision referring to BR Distribuidora's extrajudicial agreement for the discharge of tax debts with the State of Mato Grosso (R$ 1,372 million); |
|
• |
reversal of provision due to the adhesion to the amnesty program with the State of Rio de Janeiro (R$ 1,215 million); |
|
• |
agreements to close investigations with US authorities (R$ 3,536 million); |
|
• |
provision referring to the agreement with the ANP on the unification of fields at Parque das Baleias (R$ 3,545 million); |
|
• |
provision for US arbitration over a drilling service agreement with the Titanium Explorer (Vantage) (R$ 2,660 million); and |
|
• |
exchange expense on Class Action's passive exposure in US dollars, reflecting the devaluation of the Real against the US dollar (R$ 1,646 million). |
|
• |
positive result related to the dismantling of areas (R$ 1,272 million); and |
|
• |
higher reimbursement of resources recovered by Operation Lava Jato (R$ 987 million); |
Net negative financial result of R$ 21,100 million, R$ 10,499 million lower than in 2017, due to:
|
• |
reduction of R$ 11,024 million in net financial expenses,: |
|
• |
charges arising from the enrollment to the Federal Tax Regularization Programs in 2017 (R$ 2,693 million); |
|
• |
recognition of the gain due to the renegotiation of Eletrobras System debts in 2018 (R$ 5,259 million), see note 8.4 to the Financial Statements; |
|
• |
reduction of interest expenses due to prepayments of debts (R$ 1,067 million); |
|
• |
financial income arising from the updating of the interest on the receivables from the oil and alcohol account, as a result of the favorable decision, against the Federal Government (R$ 344 million), see note 19.7.2 to the Financial Statements. |
|
• |
negative monetary and exchange rate variation of R$ 525 million higher, due to: |
|
• |
negative exchange variation of R$ 587 million due to the appreciation of 5.3% of the US dollar against the average active exposure in pound, compared to the negative exchange variation of R$ 123 million resulting from the 9.1% depreciation on average passive exposure in pound in 2017 (R$ 464 million). |
Positive result of investment participation of R$ 1,919 million, R$ 230 million lower, reflecting the lower result in participations in the petrochemical sector, basically Braskem.
Income tax and social contribution expenses of R$ 17,078 million, R$ 11,281 million higher, mainly due to the higher pre-tax income and the non-deductibility of agreements to close investigations with US authorities, partially offset by the tax benefit of to the distribution of Interest on Own Capital and the effects of joining the Federal Tax Regularization Programs in 2017, see note 21.5 to the Financial Statements.
25
7. Results of Operations of 4Q-2018 compared to 3Q-2018:
Sales revenue of R$ 92,720 million, lower R$ 5,540 million than in 3Q-2018 (R$ 98,260 million), reflecting:
|
• |
reduction of revenues in the domestic market (R$ 6,750 million), mainly due to: |
|
• |
lower average prices of oil products (R$ 2,791 million), especially gasoline (R$ 1,643 million) and diesel (R$ 890 million) revisions, influenced by the behavior of international prices and the appreciation of the Brazilian real to the dollar; |
|
• |
lower sales volume of oil products (R$ 2,424 million), mainly diesel (R$ 2,606 million) due to the higher consumption of agricultural and industrial activities in the previous quarter and the increase in imports by other players in 4Q-2018; and |
|
• |
lower revenues from sales of electricity (R$ 3,001 million), due to the reduction of LDP and the lower thermoelectric generation due to better hydrological conditions. |
|
• |
increase in export revenues (R$ 2,082 million), mainly reflecting the higher volume of oil sales (R$ 3,952 million), due to higher oil production, partially offset by lower commodity prices (R$ 1,337 million) and the lower volume of exports of oil products (R$ 478 million); and |
|
• |
lower sales revenues abroad (R$ 872 million), reflecting the reduction in international prices. |
Cost of goods sold was R$ 61,217 million, R$ 2,399 million lower than in 3Q-2018 (63,616 million), mainly due to:
|
• |
lower LNG share in the sales mix, reflecting higher gas production, due to the end of the Mexilhão shutdown, and lower demand in the thermoelectric segment; |
|
• |
lower electricity costs due to the reduction of the PLD on acquisition costs; |
|
• |
higher costs of importing oil and oil products and government participation, due to the effect of inventories being converted at higher costs in the previous quarter; and |
|
• |
higher share of imported oil products in the sales mix, especially gasoline and naphtha. |
Selling expenses of R$ 2,086 million, down R$ 3,813 million, basically due to reversals of expected credit losses related to the electric sector in 4Q-2018 (R$ 2,502 million), mainly due to the recomposition of guarantees, compared to the constitutions of expected credit losses recorded in the previous quarter (R$ 1,890 million).
General and administrative expenses of R$ 2,371 million, R$ 158 million higher, mainly reflecting the salary readjustment according to the collective bargaining agreement signed in 4Q-2018.
Tax expenses of R$ 1,159 million, R$ 368 million higher, due to the enrollment to state amnesty programs in the States of Rio de Janeiro and Bahia, partially offset by the out-of-court settlement of BR Distribuidora for the discharge of tax debts with the State of Mato Grosso in the 3Q-2018.
Loss on impairment of assets of R$ 6,307 million, R$ 4,806 higher, mainly due to the higher losses in the oil and gas production fields in Brazil, reflecting the revision of estimates of future expenses with the dismantling of areas and the increase in the exchange rate, and future price scenario of the revenues of Transpetro’s ships, as detailed in Note 14 to the Financial Statements.
Other operating expenses amounted to R$ 7,023 million, R$ 841 million higher:
|
• |
greater provision for losses and contingencies with lawsuits (R$ 1,763 million), mainly due to: |
|
▪ |
provision referring to the agreement with the ANP on the unification of fields at Parque das Baleias (R$ 3,545 million); |
|
▪ |
provision for arbitration in the US on a drilling service agreement with the Titanium Explorer (Vantage) (R$ 2,660 million); |
26
|
▪ |
reversal of provision referring to the extrajudicial agreement of BR Distribuidora for the settlement of tax debts with the State of Mato Grosso in 3Q-2018 (R$ 1,372 million); |
|
▪ |
agreements to close investigations with US authorities in 3Q-2018 (R$ 3,536 million); |
|
▪ |
breach of provision due to the enrollment to the amnesty program with the State of Rio de Janeiro (R$ 1,215 million); and |
|
▪ |
exchange rate income on Class Action's passive exposure in US dollars in 4Q-2018, due to the appreciation of the Real against the US dollar, compared to the foreign exchange expense recorded in the previous quarter (R$ 703 million). |
|
• |
lower reimbursement of resources recovered by Operation Lava Jato (R$ 1,670 million); |
|
• |
unitization expenses, which provide for equalization of expenses and production volumes related to Sapinhoá, Lula, Tartaruga Verde, Berbigão and Sururu fields (R$ 1,064 million), see note 12.3 to the Financial Statements; |
|
• |
positive result related to dismantling of areas (R$ 2,367 million); and |
|
• |
lower expenses with the Petrobras Careers and Compensation Plan (PCR) (R$ 1,124 million), see note 22.3 to the Financial Statements. |
Net negative financial result of R$ 5,366 million, R$ 475 million lower, due to:
|
• |
decrease of R$ 1,244 million in net financial expenses, especially: |
|
▪ |
gain from remeasurement at fair value due to the improvement in the financial capacity of CERON, ELETROACRE and BOA VISTA due to privatizations in 4Q-2018, former subsidiaries of Eletrobras (R$ 1,535 million), see note 8.4 to the Financial Statements; |
|
▪ |
recognition of the gain due to the renegotiation of Eletrobras System debts in 4Q-2018 (R$ 571 million), see explanatory note 8.4 to the Financial Statements; |
|
▪ |
lower financial income due to the updating of the interest on the receivable from the oil and alcohol account, due to the favorable decision, in a res judicata, against the Federal Government (R$ 326 million); and |
|
▪ |
interest due to the enrollment to the amnesty program with the State of Rio de Janeiro and Bahia in 4Q-2018 (R$ 254 million). |
|
• |
monetary and exchange rate variation, negative by R$ 769 million, mainly due to: |
|
▪ |
greater appreciation of the dollar over the average active exposure in pounds, compared to the previous quarter (R$ 380 million); and |
|
▪ |
greater reclassification of the negative exchange variation accumulated in the shareholders' equity to the result for the realization of the protected exports in the scope of hedge accounting (R$ 282 million). |
Positive results on investments of R$ 123 million, R$ 852 million lower, mainly due to the result in Braskem, and the maintenance for sale of the investment in Petrobras Oil & Gas BV (PO & G), see explanatory note 11.3 to the Financial Statements.
Income tax and social contribution expenses of R$ 3,236 million, R$ 2,013 million lower, mainly due to lower pre-tax income and higher tax benefit resulting from the higher amounts distributed on interest on equity, partially offset by the non-deductibility of the agreements for terminating investigations with US authorities in the previous quarter.
Non-controlling shareholders' income of R$ 876 million, R$ 616 million higher, basically reflecting the effect of the appreciation of the real on the dollar denominated debt of structured entities, compared to the devaluation in the previous quarter, and the higher positive result BR Distribuidora.
27
Income Statement - Consolidated
|
R$ million |
||||
|
Jan-Dec |
|
|
|
|
|
2018 |
2017 |
4Q-2018 |
3Q-2018 |
4Q-2017 |
Sales revenues |
349,836 |
283,695 |
92,720 |
98,260 |
76,512 |
Cost of sales |
(225,293) |
(192,100) |
(61,217) |
(63,616) |
(51,309) |
Gross profit |
124,543 |
91,595 |
31,503 |
34,644 |
25,203 |
Selling expenses |
(16,861) |
(14,510) |
(2,086) |
(5,899) |
(3,994) |
General and administrative expenses |
(8,932) |
(9,314) |
(2,371) |
(2,213) |
(2,335) |
Exploration costs |
(1,904) |
(2,563) |
(466) |
(412) |
(993) |
Research and development expenses |
(2,349) |
(1,831) |
(634) |
(627) |
(520) |
Other taxes |
(2,790) |
(5,921) |
(1,159) |
(791) |
(1,548) |
Impairment |
(7,689) |
(3,862) |
(6,307) |
(1,501) |
(3,511) |
Other income and expenses, net |
(21,061) |
(17,970) |
(7,023) |
(6,182) |
(13,716) |
|
(61,586) |
(55,971) |
(20,046) |
(17,625) |
(26,617) |
Profit (loss) before financial income, interests and taxes |
62,957 |
35,624 |
11,457 |
17,019 |
(1,414) |
Finance income |
11,647 |
3,337 |
3,696 |
2,254 |
612 |
Finance expenses |
(20,898) |
(23,612) |
(4,950) |
(4,752) |
(5,568) |
Foreign exchange and inflation indexation charges |
(11,849) |
(11,324) |
(4,112) |
(3,343) |
(2,642) |
Net finance income (expense) |
(21,100) |
(31,599) |
(5,366) |
(5,841) |
(7,598) |
Share of earnings in equity-accounted investments |
1,919 |
2,149 |
123 |
975 |
484 |
Income (loss) before income taxes |
43,776 |
6,174 |
6,214 |
12,153 |
(8,528) |
Income taxes |
(17,078) |
(5,797) |
(3,236) |
(5,249) |
3,156 |
Net income (loss) |
26,698 |
377 |
2,978 |
6,904 |
(5,372) |
Net income (loss) attributable to: |
|
|
|
|
|
Shareholders of Petrobras |
25,779 |
(446) |
2,102 |
6,644 |
(5,477) |
Non-controlling interests |
919 |
823 |
876 |
260 |
105 |
|
26,698 |
377 |
2,978 |
6,904 |
(5,372) |
28
Statement of Financial Position – Consolidated
R$ million |
||
|
12.31.2018 |
12.31.2017 |
Current assets |
143,606 |
155,909 |
Cash and cash equivalents |
53,854 |
74,494 |
Marketable securities |
4,198 |
6,237 |
Trade and other receivables, net |
22,264 |
16,446 |
Inventories |
34,822 |
28,081 |
Recoverable taxes |
7,883 |
8,062 |
Assets classified as held for sale |
7,540 |
17,592 |
Deposits linked to class action |
7,287 |
− |
Other current assets |
5,758 |
4,997 |
|
|
|
Non-current assets |
716,867 |
675,606 |
Long-term receivables |
85,478 |
70,955 |
Trade and other receivables, net |
21,281 |
17,120 |
Marketable securities |
205 |
211 |
Judicial deposits |
26,003 |
18,465 |
Deferred taxes |
10,384 |
11,373 |
Other tax assets |
13,717 |
10,171 |
Advances to suppliers |
2,575 |
3,413 |
Other non-current assets |
11,313 |
10,202 |
Investments |
10,690 |
12,554 |
Property, plant and equipment |
609,829 |
584,357 |
Intangible assets |
10,870 |
7,740 |
Total assets |
860,473 |
831,515 |
|
|
|
LIABILITIES |
R$ million |
|
|
|
|
Current liabilities |
97,068 |
82,535 |
Trade payables |
24,516 |
19,077 |
Finance debt and Finance lease obligations |
14,296 |
23,244 |
Taxes payable |
14,595 |
16,036 |
Proposed dividends |
4,296 |
− |
Employee compensation (payroll, profit-sharing and related charges) |
6,426 |
4,331 |
Pension and medical benefits |
3,137 |
2,791 |
Provisions for legal proceedings |
13,493 |
7,463 |
Liabilities associated with assets classified as held for sale |
3,808 |
1,295 |
Agreement with US Authorities |
3,034 |
− |
Other current liabilities |
9,467 |
8,298 |
Non-current liabilities |
479,861 |
479,371 |
Finance debt and Finance lease obligations |
312,580 |
338,239 |
Taxes payable |
2,139 |
2,219 |
Deferred taxes |
2,536 |
3,956 |
Pension and medical benefits |
85,012 |
69,421 |
Provisions for legal proceedings |
15,202 |
15,778 |
Provision for decommissioning costs |
58,637 |
46,785 |
Other non-current liabilities |
3,755 |
2,973 |
Shareholders' equity |
283,544 |
269,609 |
Share capital |
205,432 |
205,432 |
Profit reserves and others |
71,794 |
58,553 |
Non-controlling interests |
6,318 |
5,624 |
Total liabilities and shareholders' equity |
860,473 |
831,515 |
29
Statement of Cash Flows Data – Consolidated
|
R$ million |
||||
|
Jan-Dec |
|
|
|
|
|
2018 |
2017 |
4Q-2018 |
3Q-2018 |
4Q-2017 |
Cash flows from Operating activities |
|
|
|
|
|
Net income (loss) for the year |
26,698 |
377 |
2,978 |
6,904 |
(5,372) |
Adjustments for: |
|
|
|
− |
|
Pension and medical benefits (actuarial expense) |
7,770 |
8,705 |
1,942 |
1,946 |
2,177 |
Results in equity-accounted investments |
(1,919) |
(2,149) |
(123) |
(975) |
(484) |
Depreciation, depletion and amortization |
43,646 |
42,478 |
10,926 |
10,700 |
10,445 |
Impairment assets (reversal) |
7,689 |
3,862 |
6,307 |
1,501 |
3,511 |
Inventory write-down to net realizable value |
1,595 |
211 |
1,463 |
77 |
(5) |
Allowance (reversals) for impairment of trade and other receivables |
324 |
2,271 |
(3,121) |
1,962 |
238 |
Exploratory expenditures write-offs |
317 |
893 |
58 |
27 |
178 |
Gains and losses on disposals/write-offs of assets |
(1,085) |
(4,825) |
788 |
250 |
444 |
Foreign exchange, indexation and finance charges |
26,219 |
30,653 |
4,516 |
6,873 |
7,159 |
Deferred income taxes, net |
2,787 |
1,452 |
1,227 |
398 |
(3,249) |
Reclassification of cumulative translation adjustment and other comprehensive income |
− |
185 |
− |
− |
− |
Revision and unwinding of discount on the provision for decommissioning costs
|
1 |
1,339 |
(1,786) |
596 |
(482) |
Gain on remeasurement of investment retained with loss of control |
− |
(698) |
− |
− |
− |
Provision for the class action agreement |
|
11,198 |
− |
− |
11,198 |
Decrease (Increase) in assets |
|
|
|
|
|
Trade and other receivables, net |
(4,631) |
(3,140) |
5,013 |
(4,610) |
(664) |
Inventories |
(7,206) |
(1,130) |
2,461 |
(3,141) |
(2,107) |
Judicial deposits |
(7,418) |
(5,383) |
(1,814) |
(1,633) |
(3,543) |
Class Action Deposits |
(7,238) |
− |
198 |
(3,827) |
− |
Other assets |
1,604 |
(723) |
(1,133) |
(1,473) |
(197) |
Increase (Decrease) in liabilities |
|
|
|
|
|
Trade payables |
3,343 |
(160) |
(2,634) |
4,931 |
66 |
Other taxes payable |
8,142 |
9,455 |
(1,349) |
3,202 |
2,238 |
Income taxes paid |
(9,531) |
(2,544) |
(2,620) |
(3,197) |
(417) |
Pension and medical benefits |
(3,864) |
(2,944) |
(1,218) |
(767) |
(971) |
Contingencies |
5,143 |
981 |
4,548 |
(1,599) |
(79) |
Wages |
2,036 |
(2,865) |
(352) |
759 |
(953) |
Other liabilities |
1,424 |
(1,032) |
(167) |
3,021 |
436 |
Net cash provided by operating activities |
95,846 |
86,467 |
26,108 |
21,925 |
19,567 |
Cash flows from Investing activities |
|
|
|
|
|
Capital expenditures |
(43,987) |
(43,614) |
(10,027) |
(13,939) |
(13,501) |
Investments in investees |
(161) |
(239) |
(54) |
(8) |
(102) |
Proceeds from disposal of assets - Divestment |
20,218 |
9,907 |
3,335 |
3 |
449 |
Divestment (Investment) in marketable securities (*) |
2,276 |
(2,722) |
133 |
(90) |
202 |
Dividends received (**) |
2,902 |
1,450 |
1,092 |
137 |
644 |
Net cash used in investing activities |
(18,752) |
(35,218) |
(5,521) |
(13,897) |
(12,308) |
Cash flows from Financing activities |
|
|
|
|
|
Investments by non-controlling interest |
430 |
69 |
311 |
142 |
263 |
Financing and loans, net: |
|
|
|
|
|
Proceeds from financing |
38,023 |
86,467 |
7,397 |
3,395 |
14,385 |
Repayment of principal |
(120,524) |
(115,091) |
(23,419) |
(15,599) |
(24,449) |
Repayment of interest (**) |
(20,959) |
(22,295) |
(4,765) |
(5,663) |
(4,911) |
Dividends paid to shareholders of Petrobras |
(2,368) |
− |
(1,178) |
(595) |
− |
Dividends paid to non-controlling interests |
(678) |
(538) |
(42) |
(328) |
(59) |
Proceeds from sale of interest without loss of control |
− |
4,906 |
− |
− |
4,906 |
Net cash used in financing activities |
(106,076) |
(46,482) |
(21,696) |
(18,648) |
(9,865) |
Effect of exchange rate changes on cash and cash equivalents |
8,342 |
619 |
(1,840) |
1,887 |
2,669 |
Net increase / (decrease) in cash and cash equivalents |
(20,640) |
5,386 |
(2,949) |
(8,733) |
63 |
Cash and cash equivalents at the beginning of the year |
74,494 |
69,108 |
56,803 |
65,536 |
74,431 |
Cash and cash equivalents at the end of the period |
53,854 |
74,494 |
53,854 |
56,803 |
74,494 |
30
Consolidated Income Statement by Segment –2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Sales revenues |
191,546 |
269,138 |
45,028 |
929 |
102,013 |
− |
(258,818) |
349,836 |
Intersegments |
182,983 |
61,145 |
12,516 |
877 |
1,297 |
− |
(258,818) |
− |
Third parties |
8,563 |
207,993 |
32,512 |
52 |
100,716 |
− |
− |
349,836 |
Cost of sales |
(105,599) |
(245,936) |
(33,288) |
(872) |
(95,910) |
− |
256,312 |
(225,293) |
Gross profit |
85,947 |
23,202 |
11,740 |
57 |
6,103 |
− |
(2,506) |
124,543 |
Expenses |
(19,463) |
(12,677) |
(8,989) |
(13) |
(3,396) |
(16,911) |
(137) |
(61,586) |
Selling expenses |
(291) |
(6,496) |
(6,870) |
(7) |
(3,193) |
95 |
(99) |
(16,861) |
General and administrative expenses |
(934) |
(1,365) |
(551) |
(69) |
(826) |
(5,185) |
(2) |
(8,932) |
Exploration costs |
(1,904) |
− |
− |
− |
− |
− |
− |
(1,904) |
Research and development expenses |
(1,622) |
(42) |
(75) |
− |
(4) |
(606) |
− |
(2,349) |
Other taxes |
(411) |
(768) |
(241) |
(17) |
(267) |
(1,086) |
− |
(2,790) |
Impairment |
(5,348) |
(1,687) |
(723) |
69 |
− |
− |
− |
(7,689) |
Other income and expenses, net |
(8,953) |
(2,319) |
(529) |
11 |
894 |
(10,129) |
(36) |
(21,061) |
Operating income (loss) |
66,484 |
10,525 |
2,751 |
44 |
2,707 |
(16,911) |
(2,643) |
62,957 |
Net finance income (expense) |
− |
− |
− |
− |
− |
(21,100) |
− |
(21,100) |
Share of earnings in equity-accounted investments |
297 |
1,299 |
355 |
(26) |
(8) |
2 |
− |
1,919 |
Income (loss) before income taxes |
66,781 |
11,824 |
3,106 |
18 |
2,699 |
(38,009) |
(2,643) |
43,776 |
Income taxes |
(22,604) |
(3,578) |
(935) |
(15) |
(921) |
10,077 |
898 |
(17,078) |
Net income (loss) |
44,177 |
8,246 |
2,171 |
3 |
1,778 |
(27,932) |
(1,745) |
26,698 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
44,196 |
8,405 |
1,709 |
3 |
1,290 |
(28,079) |
(1,745) |
25,779 |
Non-controlling interests |
(19) |
(159) |
462 |
− |
488 |
147 |
− |
919 |
|
44,177 |
8,246 |
2,171 |
3 |
1,778 |
(27,932) |
(1,745) |
26,698 |
Consolidated Income Statement by Segment – 2017
R$ million |
||||||||
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Sales revenues |
134,737 |
214,067 |
39,549 |
682 |
88,050 |
− |
(193,390) |
283,695 |
Intersegments |
130,195 |
51,549 |
9,672 |
644 |
1,330 |
− |
(193,390) |
− |
Third parties |
4,542 |
162,518 |
29,877 |
38 |
86,720 |
− |
− |
283,695 |
Cost of sales |
(89,222) |
(184,469) |
(28,118) |
(706) |
(81,451) |
− |
191,866 |
(192,100) |
Gross profit |
45,515 |
29,598 |
11,431 |
(24) |
6,599 |
− |
(1,524) |
91,595 |
Expenses |
(11,969) |
(11,548) |
(2,158) |
(72) |
(4,047) |
(26,408) |
231 |
(55,971) |
Selling expenses |
(397) |
(5,526) |
(5,745) |
(6) |
(3,180) |
86 |
258 |
(14,510) |
General and administrative expenses |
(1,049) |
(1,461) |
(529) |
(72) |
(874) |
(5,328) |
(1) |
(9,314) |
Exploration costs |
(2,563) |
− |
− |
− |
− |
− |
− |
(2,563) |
Research and development expenses |
(1,066) |
(40) |
(83) |
− |
(2) |
(640) |
− |
(1,831) |
Other taxes |
(1,633) |
(651) |
(827) |
(21) |
(132) |
(2,657) |
− |
(5,921) |
Impairment |
142 |
(2,297) |
(1,684) |
(23) |
− |
− |
− |
(3,862) |
Other income and expenses, net |
(5,403) |
(1,573) |
6,710 |
50 |
141 |
(17,869) |
(26) |
(17,970) |
Operating income (loss) |
33,546 |
18,050 |
9,273 |
(96) |
2,552 |
(26,408) |
(1,293) |
35,624 |
Net finance income (expense) |
− |
− |
− |
− |
− |
(31,599) |
− |
(31,599) |
Share of earnings in equity-accounted investments |
440 |
1,411 |
374 |
(85) |
8 |
1 |
− |
2,149 |
Income (loss) before income taxes |
33,986 |
19,461 |
9,647 |
(181) |
2,560 |
(58,006) |
(1,293) |
6,174 |
Income taxes |
(11,406) |
(6,137) |
(3,154) |
33 |
(867) |
15,294 |
440 |
(5,797) |
Net income (loss) |
22,580 |
13,324 |
6,493 |
(148) |
1,693 |
(42,712) |
(853) |
377 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
22,453 |
13,510 |
6,113 |
(148) |
1,663 |
(43,184) |
(853) |
(446) |
Non-controlling interests |
127 |
(186) |
380 |
− |
30 |
472 |
− |
823 |
|
22,580 |
13,324 |
6,493 |
(148) |
1,693 |
(42,712) |
(853) |
377 |
31
Consolidated Income Statement by Segment –4Q-2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Sales revenues |
50,775 |
72,089 |
11,914 |
259 |
26,312 |
− |
(68,629) |
92,720 |
Intersegments |
48,301 |
16,052 |
3,673 |
251 |
352 |
− |
(68,629) |
− |
Third parties |
2,474 |
56,037 |
8,241 |
8 |
25,960 |
− |
− |
92,720 |
Cost of sales |
(25,937) |
(71,932) |
(8,543) |
(248) |
(24,734) |
− |
70,177 |
(61,217) |
Gross profit |
24,838 |
157 |
3,371 |
11 |
1,578 |
− |
1,548 |
31,503 |
Expenses |
(11,659) |
(5,257) |
(682) |
50 |
(1,199) |
(1,266) |
(33) |
(20,046) |
Selling expenses |
(64) |
(1,909) |
126 |
(2) |
(818) |
605 |
(24) |
(2,086) |
General and administrative expenses |
(268) |
(339) |
(151) |
(16) |
(212) |
(1,384) |
(1) |
(2,371) |
Exploration costs |
(466) |
− |
− |
− |
− |
− |
− |
(466) |
Research and development expenses |
(430) |
(12) |
(12) |
− |
(1) |
(179) |
− |
(634) |
Other taxes |
(72) |
(460) |
(123) |
(5) |
(24) |
(475) |
− |
(1,159) |
Impairment |
(3,866) |
(1,861) |
(649) |
69 |
− |
− |
− |
(6,307) |
Other income and expenses, net |
(6,493) |
(676) |
127 |
4 |
(144) |
167 |
(8) |
(7,023) |
Operating income (loss) |
13,179 |
(5,100) |
2,689 |
61 |
379 |
(1,266) |
1,515 |
11,457 |
Net finance income (expense) |
− |
− |
− |
− |
− |
(5,366) |
− |
(5,366) |
Share of earnings in equity-accounted investments |
31 |
15 |
86 |
(13) |
− |
4 |
− |
123 |
Income (loss) before income taxes |
13,210 |
(5,085) |
2,775 |
48 |
379 |
(6,628) |
1,515 |
6,214 |
Income taxes |
(4,481) |
1,735 |
(914) |
(21) |
(129) |
1,090 |
(516) |
(3,236) |
Net income (loss) |
8,729 |
(3,350) |
1,861 |
27 |
250 |
(5,538) |
999 |
2,978 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
8,734 |
(3,320) |
1,765 |
27 |
185 |
(6,288) |
999 |
2,102 |
Non-controlling interests |
(5) |
(30) |
96 |
− |
65 |
750 |
− |
876 |
|
8,729 |
(3,350) |
1,861 |
27 |
250 |
(5,538) |
999 |
2,978 |
Consolidated Income Statement by Segment – 3Q-2018
|
R$ million |
|||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Sales revenues |
51,813 |
76,289 |
13,518 |
236 |
27,611 |
− |
(71,207) |
98,260 |
Intersegments |
49,305 |
18,277 |
3,081 |
223 |
321 |
− |
(71,207) |
− |
Third parties |
2,508 |
58,012 |
10,437 |
13 |
27,290 |
− |
− |
98,260 |
Cost of sales |
(28,159) |
(68,601) |
(11,270) |
(220) |
(26,030) |
− |
70,664 |
(63,616) |
Gross profit |
23,654 |
7,688 |
2,248 |
16 |
1,581 |
− |
(543) |
34,644 |
Expenses |
(5,357) |
(3,099) |
(3,589) |
(24) |
(64) |
(5,460) |
(32) |
(17,625) |
Selling expenses |
(86) |
(1,672) |
(3,312) |
(2) |
(815) |
13 |
(25) |
(5,899) |
General and administrative expenses |
(210) |
(337) |
(168) |
(19) |
(204) |
(1,276) |
1 |
(2,213) |
Exploration costs |
(412) |
− |
− |
− |
− |
− |
− |
(412) |
Research and development expenses |
(434) |
(11) |
(30) |
− |
(2) |
(150) |
− |
(627) |
Other taxes |
(147) |
(103) |
(33) |
(4) |
(205) |
(299) |
− |
(791) |
Impairment |
(1,483) |
(9) |
(9) |
− |
− |
− |
− |
(1,501) |
Other income and expenses, net |
(2,585) |
(967) |
(37) |
1 |
1,162 |
(3,748) |
(8) |
(6,182) |
Operating income (loss) |
18,297 |
4,589 |
(1,341) |
(8) |
1,517 |
(5,460) |
(575) |
17,019 |
Net finance income (expense) |
− |
− |
− |
− |
− |
(5,841) |
− |
(5,841) |
Share of earnings in equity-accounted investments |
253 |
537 |
179 |
19 |
(8) |
(5) |
− |
975 |
Income (loss) before income taxes |
18,550 |
5,126 |
(1,162) |
11 |
1,509 |
(11,306) |
(575) |
12,153 |
Income taxes |
(6,220) |
(1,561) |
456 |
3 |
(516) |
2,394 |
195 |
(5,249) |
Net income (loss) |
12,330 |
3,565 |
(706) |
14 |
993 |
(8,912) |
(380) |
6,904 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
12,334 |
3,410 |
(808) |
14 |
712 |
(8,638) |
(380) |
6,644 |
Non-controlling interests |
(4) |
155 |
102 |
− |
281 |
(274) |
− |
260 |
|
12,330 |
3,565 |
(706) |
14 |
993 |
(8,912) |
(380) |
6,904 |
32
Other Income (Expenses) by Segment – 2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
(Losses)/gains on legal, administrative and arbitral proceedings |
(6,230) |
(343) |
(484) |
(4) |
990 |
(1,368) |
− |
(7,439) |
Pension and medical benefits |
− |
− |
− |
− |
− |
(5,405) |
− |
(5,405) |
Unscheduled stoppages and pre-operating expenses |
(4,179) |
(100) |
(458) |
− |
− |
(9) |
− |
(4,746) |
Agreement with American Authorities |
− |
− |
− |
− |
− |
(3,536) |
− |
(3,536) |
Profit Share |
(611) |
(398) |
(76) |
(3) |
(82) |
(494) |
− |
(1,664) |
Gains/(losses) with Commodities Derivatives |
− |
− |
− |
− |
− |
(1,371) |
− |
(1,371) |
Careers and remuneration plan |
(523) |
(179) |
(42) |
− |
− |
(412) |
− |
(1,156) |
Provision for variable compensation program |
(538) |
(241) |
− |
− |
(90) |
(230) |
− |
(1,099) |
Equalization of Expenses - AIP |
(1,064) |
− |
− |
− |
− |
− |
− |
(1,064) |
Institutional relations and cultural projects |
(3) |
(8) |
− |
− |
(179) |
(636) |
− |
(826) |
Operating expenses with thermoeletric plants |
− |
− |
(392) |
− |
− |
− |
− |
(392) |
Expenses with Health, safety and environment |
(119) |
(44) |
(5) |
− |
(2) |
(102) |
− |
(272) |
Provision for doubtful receivables |
(1) |
(51) |
25 |
− |
− |
(192) |
− |
(219) |
Ship/Take or Pay Agreements with Gas Distributors |
12 |
186 |
237 |
− |
38 |
6 |
− |
479 |
Government Grants |
15 |
18 |
269 |
11 |
− |
617 |
− |
930 |
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects (*) |
1,271 |
(345) |
(80) |
− |
14 |
226 |
− |
1,086 |
(Expenditures)/reimbursements from operations in E&P partnerships |
1,227 |
− |
− |
− |
− |
− |
− |
1,227 |
Reimbursment of expenses regarding "Car Wash" operation |
38 |
− |
− |
− |
− |
1,763 |
− |
1,801 |
Result Related to Decommissioning |
2,365 |
− |
− |
− |
− |
− |
− |
2,365 |
Others |
(613) |
(814) |
477 |
7 |
205 |
1,014 |
(36) |
240 |
|
(8,953) |
(2,319) |
(529) |
11 |
894 |
(10,129) |
(36) |
(21,061) |
Other Income (Expenses) by Segment – 2017
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Provision for the Class Action agreement |
− |
− |
− |
− |
− |
(11,198) |
− |
(11,198) |
(Losses)/gains on legal, administrative and arbitral proceedings |
(1,384) |
(498) |
(509) |
(1) |
(119) |
(324) |
− |
(2,835) |
Pension and medical benefits |
− |
− |
− |
− |
− |
(6,116) |
− |
(6,116) |
Unscheduled stoppages and pre-operating expenses |
(4,637) |
(127) |
(332) |
− |
− |
(4) |
− |
(5,100) |
Agreement with American Authorities |
− |
− |
− |
− |
− |
− |
− |
− |
Profit Share |
(169) |
(133) |
(21) |
(1) |
(26) |
(137) |
− |
(487) |
Gains/(losses) with Commodities Derivatives |
− |
− |
− |
− |
− |
− |
− |
− |
Careers and remuneration plan |
− |
− |
− |
− |
− |
− |
− |
− |
Provision for variable compensation program |
− |
− |
− |
− |
− |
− |
− |
− |
Equalization of Expenses - AIP |
− |
− |
− |
− |
− |
− |
− |
− |
Institutional relations and cultural projects |
(2) |
(7) |
− |
− |
(167) |
(652) |
− |
(828) |
Operating expenses with thermoeletric plants |
− |
− |
(214) |
− |
− |
− |
− |
(214) |
Expenses with Health, safety and environment |
(48) |
(33) |
(9) |
− |
(1) |
(133) |
− |
(224) |
Provision for doubtful receivables |
(1,120) |
(86) |
(7) |
(3) |
− |
(166) |
− |
(1,382) |
Ship/Take or Pay Agreements with Gas Distributors |
3 |
213 |
1,494 |
− |
27 |
− |
− |
1,737 |
Government Grants |
17 |
26 |
237 |
12 |
− |
− |
− |
292 |
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects* |
(549) |
(688) |
6,273 |
9 |
(9) |
(211) |
− |
4,825 |
(Expenditures)/reimbursements from operations in E&P partnerships |
1,189 |
− |
− |
− |
− |
− |
− |
1,189 |
Reimbursment of expenses regarding "Car Wash" operation |
− |
− |
− |
− |
5 |
809 |
− |
814 |
Cumulative Translation Adjustment - CTA |
− |
− |
− |
− |
− |
(116) |
− |
(116) |
Remeasurement of remaining interests at fair value |
− |
− |
698 |
− |
− |
− |
− |
698 |
Gains / (losses) on decommissioning of returned/abandoned areas |
1,093 |
− |
− |
− |
− |
− |
− |
1,093 |
Others |
204 |
(240) |
(900) |
34 |
431 |
379 |
(26) |
(118) |
|
(5,403) |
(1,573) |
6,710 |
50 |
141 |
(17,869) |
(26) |
(17,970) |
* In 2018, includes basically the results with divestments. In 2017, includes basically returned areas, cancelled projects and the gain with NTS divestment.
33
Other Income (Expenses) by Segment – 4Q-2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
(Loss)/ Gains w/ Judicial, Administrative and Arbitral Proceedings |
(5,755) |
18 |
7 |
− |
(53) |
868 |
− |
(4,915) |
Pension and Health Plan (Inactive) |
− |
− |
− |
− |
− |
(1,351) |
− |
(1,351) |
Unscheduled stoppages and pre-operating expenses |
(1,234) |
(31) |
(144) |
− |
− |
(2) |
− |
(1,411) |
Profit share |
(17) |
(31) |
(12) |
− |
(15) |
(17) |
− |
(92) |
Gains/(losses) with Commodities Derivatives |
− |
− |
− |
− |
− |
758 |
− |
758 |
Careers and remuneration plan |
23 |
26 |
(1) |
− |
− |
(64) |
− |
(16) |
Provision for variable compensation program |
(538) |
(241) |
− |
− |
(90) |
(230) |
− |
(1,099) |
Equalization of expenses - AIP |
(1,064) |
− |
− |
− |
− |
− |
− |
(1,064) |
Institutional relations and cultural projects |
(1) |
(3) |
− |
− |
(85) |
(247) |
− |
(336) |
Operating expenses with thermoeletric plants |
− |
− |
(147) |
− |
− |
− |
− |
(147) |
Expenditures on Safety, Environment and Health |
(48) |
(10) |
(2) |
− |
(1) |
(29) |
− |
(90) |
Provision for doubtful receivables |
(12) |
247 |
− |
1 |
− |
(355) |
− |
(119) |
Ship/Take or Pay Agreements with Gas Distributors |
2 |
84 |
145 |
− |
12 |
− |
− |
243 |
Government grants |
3 |
6 |
91 |
2 |
− |
617 |
− |
719 |
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects (*) |
(563) |
(184) |
(9) |
− |
(12) |
(19) |
− |
(787) |
(Expenditures)/reimbursements from operations in E&P partnerships |
418 |
− |
− |
− |
− |
− |
− |
418 |
Reimbursment of expenses regarding "Car Wash" operation |
38 |
(1) |
− |
− |
− |
28 |
− |
65 |
Gains / (losses) on decommissioning of returned/abandoned areas |
2,365 |
− |
− |
− |
− |
− |
− |
2,365 |
Others |
(110) |
(556) |
199 |
1 |
100 |
210 |
(8) |
(164) |
|
(6,493) |
(676) |
127 |
4 |
(144) |
167 |
(8) |
(7,023) |
Other Income (Expenses) by Segment – 3Q-2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
|
|
|
|
|
|
|
|
|
(Loss)/ Gains w/ Judicial, Administrative and Arbitral Proceedings |
(218) |
(130) |
(64) |
(3) |
1,210 |
(411) |
− |
384 |
Pension and Health Plan (Inactive) |
− |
− |
− |
− |
− |
(1,352) |
− |
(1,352) |
Unscheduled stoppages and pre-operating expenses |
(1,412) |
(26) |
(122) |
− |
− |
(3) |
− |
(1,563) |
Agreement with American Authorities |
− |
− |
− |
− |
− |
(3,536) |
− |
(3,536) |
Profit share |
(124) |
(142) |
(25) |
(3) |
(67) |
(111) |
− |
(472) |
Gains/(losses) with Commodities Derivatives |
− |
− |
− |
− |
− |
(172) |
− |
(172) |
Careers and remuneration plan |
(546) |
(205) |
(41) |
− |
− |
(348) |
− |
(1,140) |
Provision for variable compensation program |
− |
− |
− |
− |
− |
− |
− |
− |
Equalization of expenses - AIP |
− |
− |
− |
− |
− |
− |
− |
− |
Institutional relations and cultural projects |
(1) |
(1) |
− |
− |
(55) |
(148) |
− |
(205) |
Operating expenses with thermoeletric plants |
− |
− |
(73) |
− |
− |
− |
− |
(73) |
Expenditures on Safety, Environment and Health |
(15) |
(7) |
(1) |
− |
− |
(23) |
− |
(46) |
Provision for doubtful receivables |
3 |
(242) |
(1) |
(1) |
− |
221 |
− |
(20) |
Ship/Take or Pay Agreements with Gas Distributors |
2 |
72 |
71 |
− |
12 |
1 |
− |
158 |
Government grants |
4 |
5 |
58 |
3 |
− |
− |
− |
70 |
Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects (*) |
(210) |
(160) |
(61) |
− |
16 |
165 |
− |
(250) |
(Expenditures)/reimbursements from operations in E&P partnerships |
342 |
− |
− |
− |
− |
− |
− |
342 |
Reimbursment of expenses regarding "Car Wash" operation |
− |
1 |
− |
− |
− |
1,734 |
− |
1,735 |
Gains / (losses) on decommissioning of returned/abandoned areas |
− |
− |
− |
− |
− |
− |
− |
− |
Others |
(410) |
(132) |
222 |
5 |
46 |
235 |
(8) |
(42) |
|
(2,585) |
(967) |
(37) |
1 |
1,162 |
(3,748) |
(8) |
(6,182) |
34
Consolidated Assets by Segment – 12.31.2018
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Total assets |
512,689 |
170,810 |
60,479 |
843 |
19,918 |
109,153 |
(13,419) |
860,473 |
Current assets |
20,630 |
46,360 |
7,853 |
308 |
9,978 |
72,653 |
(14,176) |
143,606 |
Non-current assets |
492,059 |
124,450 |
52,626 |
535 |
9,940 |
36,500 |
757 |
716,867 |
Long-term receivables |
31,443 |
12,731 |
5,908 |
9 |
3,245 |
31,232 |
910 |
85,478 |
Investments |
2,520 |
5,046 |
2,932 |
176 |
− |
16 |
− |
10,690 |
Property, plant and equipment |
450,073 |
105,998 |
42,845 |
350 |
5,923 |
4,793 |
(153) |
609,829 |
Operating assets |
361,027 |
94,337 |
33,003 |
345 |
5,087 |
4,098 |
(153) |
497,744 |
Assets under construction |
89,046 |
11,661 |
9,842 |
5 |
836 |
695 |
− |
112,085 |
Intangible assets |
8,023 |
675 |
941 |
− |
772 |
459 |
− |
10,870 |
Consolidated Assets by Segment – 12.31.2017
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Total assets |
478,400 |
168,927 |
61,383 |
626 |
20,246 |
121,554 |
(19,621) |
831,515 |
Current assets |
25,056 |
41,912 |
5,992 |
213 |
9,795 |
90,878 |
(17,937) |
155,909 |
Non-current assets |
453,344 |
127,015 |
55,391 |
413 |
10,451 |
30,676 |
(1,684) |
675,606 |
Long-term receivables |
25,206 |
11,014 |
7,924 |
12 |
3,553 |
24,772 |
(1,526) |
70,955 |
Investments |
4,727 |
4,937 |
2,747 |
108 |
16 |
19 |
− |
12,554 |
Property, plant and equipment |
418,421 |
110,488 |
43,767 |
293 |
6,158 |
5,388 |
(158) |
584,357 |
Operating assets |
302,308 |
96,652 |
34,999 |
280 |
5,300 |
4,320 |
(158) |
443,701 |
Assets under construction |
116,113 |
13,836 |
8,768 |
13 |
858 |
1,068 |
− |
140,656 |
Intangible assets |
4,990 |
576 |
953 |
− |
724 |
497 |
− |
7,740 |
|
|
|
|
|
|
|
|
|
35
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 201811
R$ million |
||||||||
|
|
|
|
|
|
|
|
|
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Net income (loss) |
44,177 |
8,246 |
2,171 |
3 |
1,778 |
(27,932) |
(1,745) |
26,698 |
Net finance income (expense) |
− |
− |
− |
− |
− |
21,100 |
− |
21,100 |
Income taxes |
22,604 |
3,578 |
935 |
15 |
921 |
(10,077) |
(898) |
17,078 |
Depreciation, depletion and amortization |
32,645 |
7,774 |
2,276 |
18 |
449 |
484 |
− |
43,646 |
EBITDA |
99,426 |
19,598 |
5,382 |
36 |
3,148 |
(16,425) |
(2,643) |
108,522 |
Share of earnings in equity-accounted investments |
(297) |
(1,299) |
(355) |
26 |
8 |
(2) |
− |
(1,919) |
Impairment losses / (reversals) |
5,348 |
1,687 |
723 |
(69) |
− |
− |
− |
7,689 |
Realization of cumulative translation adjustment |
− |
− |
− |
− |
− |
− |
− |
− |
Foreign Exchange gains or losses on material provisions for legal procedings |
− |
− |
− |
− |
− |
1,646 |
− |
1,646 |
Gains / (losses) on disposal / write-offs of assets** |
(1,271) |
345 |
80 |
− |
(14) |
(226) |
− |
(1,086) |
Adjusted EBITDA* |
103,206 |
20,331 |
5,830 |
(7) |
3,142 |
(15,007) |
(2,643) |
114,852 |
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 2017
R$ million |
||||||||
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Net income (loss) |
22,580 |
13,324 |
6,493 |
(148) |
1,693 |
(42,712) |
(853) |
377 |
Net finance income (expense) |
− |
− |
− |
− |
− |
31,599 |
− |
31,599 |
Income taxes |
11,406 |
6,137 |
3,154 |
(33) |
867 |
(15,294) |
(440) |
5,797 |
Depreciation, depletion and amortization |
31,349 |
7,557 |
2,499 |
12 |
504 |
557 |
− |
42,478 |
EBITDA |
65,335 |
27,018 |
12,146 |
(169) |
3,064 |
(25,850) |
(1,293) |
80,251 |
Share of earnings in equity-accounted investments |
(440) |
(1,411) |
(374) |
85 |
(8) |
(1) |
− |
(2,149) |
Impairment losses / (reversals) |
(142) |
2,297 |
1,684 |
23 |
− |
− |
− |
3,862 |
Realization of cumulative translation adjustment |
− |
− |
− |
− |
− |
116 |
− |
116 |
Foreign Exchange gains or losses on material provisions for legal procedings |
− |
− |
− |
− |
− |
− |
− |
− |
Gains / (losses) on disposal / write-offs of assets** |
549 |
688 |
(6,971) |
(9) |
9 |
211 |
− |
(5,523) |
Adjusted EBITDA* |
65,302 |
28,592 |
6,485 |
(70) |
3,065 |
(25,524) |
(1,293) |
76,557 |
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 4Q-2018
R$ million |
||||||||
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Net income (loss) |
8,729 |
(3,350) |
1,861 |
27 |
250 |
(5,538) |
999 |
2,978 |
Net finance income (expense) |
− |
− |
− |
− |
− |
5,366 |
− |
5,366 |
Income taxes |
4,481 |
(1,735) |
914 |
21 |
129 |
(1,090) |
516 |
3,236 |
Depreciation, depletion and amortization |
8,146 |
1,993 |
544 |
5 |
106 |
132 |
− |
10,926 |
EBITDA |
21,356 |
(3,092) |
3,319 |
53 |
485 |
(1,130) |
1,515 |
22,506 |
Share of earnings in equity-accounted investments |
(31) |
(15) |
(86) |
13 |
− |
(4) |
− |
(123) |
Impairment losses / (reversals) |
3,866 |
1,861 |
649 |
(69) |
− |
− |
− |
6,307 |
Realization of cumulative translation adjustment |
− |
− |
− |
− |
− |
− |
− |
− |
Foreign Exchange gains or losses on material provisions for legal procedings |
− |
− |
− |
− |
− |
(316) |
− |
(316) |
Gains / (losses) on disposal / write-offs of assets** |
563 |
184 |
9 |
− |
12 |
19 |
− |
787 |
Adjusted EBITDA* |
25,754 |
(1,062) |
3,891 |
(3) |
497 |
(1,431) |
1,515 |
29,161 |
Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 3Q-2018
R$ million |
||||||||
|
E&P |
RTM |
GAS & POWER |
BIOFUEL |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
Net income (loss) |
12,330 |
3,565 |
(706) |
14 |
993 |
(8,912) |
(380) |
6,904 |
Net finance income (expense) |
− |
− |
− |
− |
− |
5,841 |
− |
5,841 |
Income taxes |
6,220 |
1,561 |
(456) |
(3) |
516 |
(2,394) |
(195) |
5,249 |
Depreciation, depletion and amortization |
7,947 |
1,932 |
597 |
3 |
106 |
115 |
− |
10,700 |
EBITDA |
26,497 |
7,058 |
(565) |
14 |
1,615 |
(5,350) |
(575) |
28,694 |
Share of earnings in equity-accounted investments |
(253) |
(537) |
(179) |
(19) |
8 |
5 |
− |
(975) |
Impairment losses / (reversals) |
1,483 |
9 |
9 |
− |
− |
− |
− |
1,501 |
Realization of cumulative translation adjustment |
− |
− |
− |
− |
− |
− |
− |
− |
Foreign Exchange gains or losses on material provisions for legal procedings |
− |
− |
− |
− |
− |
386 |
− |
386 |
Gains / (losses) on disposal / write-offs of assets** |
210 |
160 |
61 |
− |
(16) |
(165) |
− |
250 |
Adjusted EBITDA* |
27,937 |
6,690 |
(674) |
(5) |
1,607 |
(5,124) |
(575) |
29,856 |
|
* See definitions of Adjusted EBITDA in glossary. |
** Includes the accounts of gains / losses on disposal of assets and gains / losses at remeasurement of remaining interests at fair value. |
36
ACL – Ambiente de Contratação Livre (Free contracting market) in the electricity system. ACR - Ambiente de Contratação Regulada (Regulated contracting market) in the electricity system. Adjusted cash and cash equivalents - Sum of cash and cash equivalents, government bonds and time deposits from highly rated financial institutions abroad with maturities of more than 3 months from the date of acquisition, considering the expected realization of those financial investments in the short-term. This measure is not defined under the International Financial Reporting Standards – IFRS and should not be considered in isolation or as a substitute for cash and cash equivalents computed in accordance with IFRS. It may not be comparable to adjusted cash and cash equivalents of other companies, however management believes that it is an appropriate supplemental measure to assess our liquidity and supports leverage management. Adjusted EBITDA – Net income plus net finance income (expense); income taxes; depreciation, depletion and amortization; results in equity-accounted investments; impairment, cumulative translation adjustment and gains/losses on disposal/write-offs of assets and, exchange variation effect on relevant contingencies in foreign currency. Adjusted EBITDA is not a measure defined by IFRS and it is possible that it may not be comparable to similar measures reported by other companies, however management believes that it is an appropriate supplemental measure to assess our profitability. Adjusted EBITDA shall be considered in conjunction with other metrics for a better understanding on our performance. Adjusted EBITDA Margin - Adjusted EBITDA divided by sales revenues. ANP - Brazilian National Petroleum, Natural Gas and Biofuels Agency. Basic and diluted earnings (losses) per share - calculated based on the weighted average number of shares. Consolidated Structured Entities - Entities that have been designated so that voting or similar rights are not the determining factor that decides who controls the entity. Petrobras has no share of earnings in investments in certain structured entities that are consolidated in the financial statements, but the control is determined by the power it has over its relevant operating activities. As there are no interests, the result came from certain consolidated structured entities is attributable to non-controlling interests in the income statement, and it is not considered on net income attributable to shareholders of Petrobras. CTA – Cumulative translation adjustment – The exchange variation cumulative amount that is recognized on Shareholders’ Equity should be transferred to the Statement of Income at the moment of the investment disposal. Domestic crude oil sales price - Average of the internal transfer prices from Exploration & Production to Refining, Transportation and Marketing. Domestic natural gas production - Natural gas production in Brazil less LNG plus gas reinjection. Effect of average cost in the Cost of Sales – In view of the average inventory term of 60 days, the crude oil and oil products international prices movement, as well as foreign exchange effect over imports, production taxes and other factors that impact costs, do not entirely influence the cost of sales in the period, having its total effects only in the next period Feedstock processed (excluding NGL) - Daily volume of crude oil processed in the Company´s refineries in Brazil and is factored into the calculation of the Refining Plants Utilization Factor. Feedstock processed – Brazil – Daily volume of crude oil and NGL processed.
|
|
Gross Margin – Gross profit over sales revenues. Jet fuel –Aviation fuel. Leverage – Ratio between the Net Debt and the sum of Net Debt and Shareholders’ Equity. Leverage is not a measure defined in the International Standards - IFRS and it is possible that it may not be comparable to similar measures reported by other companies,. however management believes that it is an appropriate supplemental measure to assess our liquidity. Lifting Cost - Crude oil and natural gas lifting cost indicator, which considers expenditures occurred in the period. LNG – Liquified natural gas. LPG – Liquified crude oil gas. LTM Adjusted EBITDA – sum of the last 12 months (Last Twelve Months) of Adjusted EBITDA. LTM Adjusted EBITDA is not a measure defined by IFRS and it is possible that it may not be comparable to similar measures reported by other companies, however management believes that it is an appropriate supplemental measure to assess our liquidity and supports leverage management. Adjusted EBITDA shall be considered in conjunction with other metrics for a better understanding on our liquidity. LTM OCF – Sum of last 12 months (Last Twelve Months) of OCF and represents the most directly comparable measure in relation to the LTM Adjusted EBITDA. Net debt – Gross debt less adjusted cash and cash equivalents. Net debt is not a measure defined in the International Standards - IFRS and should not be considered in isolation or as a substitute for total long-term debt calculated in accordance with IFRS. Our calculation of net debt may not be comparable to the calculation of net debt by other companies. Management believes that net debt is an appropriate supplemental measure that helps investors assess our liquidity and supports leverage management. Net Income by Business Segment- Company’s segment results. Petrobras is an integrated energy company and most of the crude oil and natural gas production from the Exploration & Production segment is transferred to other business segments of the Company. Our results by business segment include transactions carried out with third parties, transactions between companies of Petrobras’s Group and transfers between Petrobras’s business segments that are calculated using internal prices defined through methodologies based on market parameters. On April 28, 2016, the Extraordinary General Meeting approved the statutory adjustments according to the new organizational structure of the company and its new management and governance model, to align the organization to the new reality of the oil and gas sector and prioritize profitability and capital discipline. On December 31st, 2018, the presentation related to the business segment information reflects management’s assessment related to the performance and the business resources allocation. Net Margin – Net income (loss) over sales revenues. NGL – Natural gas liquids. OCF - Net Cash provided by (used in) operating activities (operating cash flow). Operating indicators – indicators used for businesses management and are not reviewed by independent auditor. Operating Margin - operating income (loss) over sales revenues. PLD (differences settlement price) - Electricity price in the spot market. Weekly weighed prices per output level (light, medium and heavy), number of hours and related market capacity.
|
37
38
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: February 28, 2018.
PETRÓLEO BRASILEIRO S.A—PETROBRAS
By: /s/ Rafael Salvador Grisolia
______________________________
Rafael Salvador Grisolia
Chief Financial Officer and Investor Relations Officer