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 March, 2017

 

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____

 

 

 


FINANCIAL REPORT

FOURTH QUARTER OF 2016 RESULTS

Derived from consolidated interim financial information audited by independent auditors, prepared in accordance with International Financial Reporting Standards - IFRS.

 

Rio de Janeiro – March 21, 2017

Main financial highlights

Net income of R$ 2,510 million in 4Q16, compared to a loss of R$ 16,458 million in 3Q-2016, as a result of:

 

operating income of R$ 11,811 million, compared to an operating loss of R$ 10,032 million in the 3Q-2016, mainly due to lower impairment charges;

 

decrease of 25% in net finance expenses;

 

increase of 12% in exports, which reinforces the Company’s position as net exporter;

 

sales, general and administrative expenses reduced by 6%; and

 

gross gains on the sale of interests in Block BM-S-8 (Carcará), totaling R$ 2,947 million.

Adjusted EBITDA* of R$ 24,788 million in 4Q-2016, 11% higher than 3Q-2016 and of R$ R$ 88,693 million in 2016, 16% above 2015, reflecting higher diesel and gasoline margins and lower costs with imports and government take. Adjusted EBITDA margin was of 35% in the 4Q-2016.

In 2016, free cash flow* was of R$ 41,572 million, 2.6x above 2015, reflecting the investments reduction in 32% and the improved capital discipline. It was the seventh quarter in a row of positive free cash flow*, reaching R$ 11,953 million in 4Q-2016, 27% lower than 3Q-2016.

Gross debt decreased 22%, from R$ 493,023 million as of December 31, 2015 to R$ 385,784 million as of December 31, 2016 (a reduction of R$ 107,239 million), due to:

 

debt pre-payment and amortization, using resources from divestments and operations; and

 

appreciation of the Brazilian real in 16.5%.

Net debt* decreased by 20%, from R$ 392,136 million as of December 31, 2015 to R$ 314,120 million as of December 31, 2016.

In dollars, the decrease was of 4% (US$ 4,044 million), from US$ 100,425 million as of December 31, 2015 to US$ 96,381 million as of December 31, 2016. In addition, the liquidity management led to an average maturity of outstanding debt to increase from of 7.14 years as of December 31, 2015 to 7.46 years as of December 31, 2016.

There was a significant reduction of the ratio between net debt and Adjusted EBITDA*, from 5.11 as of December 31, 2015 to 3.54 as of December 31, 2016. During the same period, leverage decreased from 60% to 55%.

Petrobras employees as of December, 31 st ,2016 were 68,829, a decrease of 12% compared to 2015, due to the Voluntary Separation Incentive Plan. The workforce reduced 20%.

Main operating highlights

Average crude oil production in Brazil reached, in 2016, a yearly historic record of 2,144 thousand barrels per day (bpd), 0.75% above the previous year and aligned with the goal of 2,145 thousand bpd for the period. The Company reinforced its commitment to its planned projections for the second consecutive year.

Total crude oil production in Brazil was 2,243 thousand bpd in 4Q-2016, an increase of 1% compared to 3Q-2016. In December, several production records were achieved:

 

crude oil and natural gas production in Brazil and abroad reached 2,937 thousand barrels of oil equivalent per day (boed) ;

 

crude oil and natural gas production in Brazil reached 2,811 thousand boed; and

 

crude oil and natural gas production operated by Petrobras in the pre-salt layer reached 1,580 thousand boed;

In 4Q-2016, output of domestic oil products decreased by 3% to 1,810 thousand bpd. Domestic oil product sales decreased 4% to 2,001 thousand bpd, while crude oil and oil products exports increased by 13%, reaching 634 thousand bpd.

In 2016, the Company achieved the position of net exporter, due to the increase in exports of 6% and reduction in imports of 30%.

*

 

* See definitions of Free cash flow, Adjusted EBITDa and Net Debt in glossary and the respective reconciliations of such items in Liquidity and Capital Resources, Reconciliation of Adjusted EBITDA and Debt.

1

 

 


www.petrobras.com.br/ir

 

Contacts:

PETRÓLEO BRASILEIRO S.A. – PETROBRAS

Investor Relations Department

e-mail: petroinvest@petrobras.com.br / acionistas@petrobras.com.br

Av. República do Chile, 65 – 1002 – 20031-912 – Rio de Janeiro, RJ

Phone: 55 (21) 3324- 1510 / 9947 I 0800-282-1540

BM&F BOVESPA: PETR3, PETR4

NYSE: PBR, PBRA

BCBA: APBR, APBRA

LATIBEX: XPBR, XPBRA

 

This release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are subject to risks and uncertainties. The forward-looking statements, which address the Company’s expected business and financial performance, among other matters, contain words such as “believe,” “expect,” “estimate,” “anticipate,” “optimistic,” “intend,” “plan,” “aim,” “will,” “may,” “should,” “could,” “would,” “likely,” and similar expressions. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. There is no assurance that the expected events, trends or results will actually occur. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information or future events or for any other reason.

 

*See definitions of Free cash flow, Adjusted EBITDA, and Net Debt in glossary and the respective reconciliations of such items in Liquidity and Capital Resources, Reconciliation of Adjusted EBITDA and Debt.

 

 

2

 

 


* Table 01 - Main Items and Consolidated Economic Indicators

 

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Sales revenues

282,589

321,638

(12)

70,489

70,443

85,103

Gross profit

89,978

98,576

(9)

22,812

23,337

(2)

26,849

Operating income (loss)

17,111

(12,391)

238

11,811

(10,032)

218

(40,895)

Net finance income (expense)

(27,185)

(28,041)

3

(5,309)

(7,122)

25

(4,928)

Consolidated net income (loss) attributable to the shareholders of Petrobras

(14,824)

(34,836)

57

2,510

(16,458)

115

(36,938)

Basic and diluted earnings (losses) per share

(1.14)

(2.67)

58

0.19

(1.26)

115

(2.83)

Market capitalization (Parent Company)

209,777

101,316

107

209,777

188,698

11

101,316

Adjusted EBITDA*

88,693

76,752

16

24,788

22,262

11

18,923

 

 

 

 

 

 

 

 

Gross margin (%)

32

31

1

32

33

(1)

32

Operating margin (%)

6

(4)

10

17

(14)

31

(48)

Net margin (%)

(5)

(11)

6

4

(23)

27

(43)

 

 

 

 

 

 

 

 

Total capital expenditures and investments

55,348

76,315

(27)

14,060

12,260

15

20,826

Exploration & Production

47,250

63,321

(25)

11,146

10,400

7

17,330

Refining, Transportation and Marketing

4,032

8,390

(52)

1,015

1,240

(18)

2,138

Gas & Power

2,426

2,581

(6)

1,439

336

328

617

Distribution

477

853

(44)

147

110

34

285

Biofuel

364

152

139

15

23

(35)

94

Corporate

799

1,018

(22)

298

151

97

362

Average commercial selling rate for U.S. dollar

3.48

3.34

4

3.30

3.25

2

3.84

Period-end commercial selling rate for U.S. dollar

3.26

3.90

(16)

3.26

3.25

3.90

Variation of the period-end commercial selling rate for U.S. dollar (%)

(16.5)

47.0

(64)

0.4

1.1

(1)

(1.7)

 

 

 

 

 

 

 

 

Domestic basic oil products price (R$/bbl)

227.47

228.18

220.36

228.58

(4)

239.36

Brent crude (R$/bbl)

150.89

172.66

(13)

162.90

148.87

9

167.89

Brent crude (US$/bbl)

43.69

52.46

(17)

49.46

45.85

8

43.69

 

 

 

 

 

 

 

 

Domestic Sales Price

 

 

 

 

 

 

 

Crude oil (U.S. dollars/bbl)  

39.36

42.16

(7)

45.71

41.77

9

33.50

Natural gas (U.S. dollars/bbl)  

31.29

36.24

(14)

32.80

32.21

2

32.47

 

 

 

 

 

 

 

 

International Sales price

 

 

 

 

 

 

 

Crude oil (U.S. dollars/bbl)  

43.52

55.99

(22)

42.44

42.38

49.28

Natural gas (U.S. dollars/bbl)  

21.40

22.62

(5)

18.34

20.51

(11)

19.80

 

 

 

 

 

 

 

 

Total sales volume (Mbbl/d)

 

 

 

 

 

 

 

Diesel

780

923

(15)

707

804

(12)

907

Gasoline

545

553

(1)

553

521

6

562

Fuel oil

67

104

(36)

67

57

18

97

Naphtha

151

133

14

164

156

5

102

LPG

234

232

1

232

248

(6)

226

Jet fuel

101

110

(8)

101

101

108

Others

186

179

4

178

201

(11)

169

Total oil products

2,064

2,234

(8)

2,001

2,088

(4)

2,171

Ethanol, nitrogen fertilizers, renewables and other products

112

123

(9)

104

121

(14)

126

Natural gas

333

432

(23)

332

325

2

416

Total domestic market

2,509

2,789

(10)

2,438

2,534

(4)

2,713

Crude oil, oil products and others exports

554

510

9

649

579

12

534

International sales

418

546

(23)

364

360

1

625

Total international market

972

1,056

(8)

1,013

939

8

1,159

Total

3,481

3,845

(9)

3,450

3,472

(1)

3,872

 

 

* See definition of Adjusted EBITDA in glossary an d the respective reconciliation in Reconciliation of Adjusted EBITDA.

3

 

 

 


4Q-2016 x 3Q-2016 Results * :

 

Gross Profit

 

Gross profit of R$ 22,812 million, a 2% decrease, mainly due to reduction in diesel volumes as well as in its sales margin, despite the increase of 12% in exports and of 6% in gasoline domestic sales.

 

Operating Income

 

Operating income amounted to R$ 11,811 million, compared to an operating loss of R$ 10,032 million in 3Q-2016, as a result of lower impairment charges and gains with the sale of participation in the Block BM-S-8 (Carcará), as well as reduction of special items in comparison with 3Q-2016.

 

Net Financial Expenses

 

Net financial expenses of R$ 5,309 million, 25% below 3Q-2016, mainly due to the foreign exchange gains derived from the appreciation of 6.1% of dollar against net liability exposure to euro, compared to depreciation of dollar against euro of 1.9% in the 3Q-2016.

 

Net Result

 

The quarterly net income reached R$ 2,510 million, a reversal of the net loss posted in 3Q-2016, due to improvement of operating income and lower net finance expense.

 

Adjusted EBITDA**

 

Adjusted EBITDA was 11% higher than 3Q-2016, reaching R$ 24,788 million, mainly due to the reduced expenses with the new Voluntary Separation Incentive Plan. The adjusted EBITDA margin was 35% in 4Q-2016.

 

Free Cash Flow**

 

The free cash flow was positive for the seventh quarter in a row, reaching R$ 11,953 million, 27% lower to 3Q-2016. The reduction is derived from higher investments (15%) and lower operational generation (11%), due to increase in inventories and receivables, in view of higher exports volume.

 

 

* Additional information about operating results of 4Q-2016 x 3Q-2016, see item 6.

** See definitions of Free cash flow and Adjusted EBITDA in glossary and the respective reconciliation s in Liquidity and Capital Resources and Reconciliation of Adjusted EBITDA.

 

4

 

 

 


2016 x 2015 Results * :

 

Gross Profit

 

Gross profit decreased 9% when compared to 2015, to R$ 89,978 million in 2016, as a result if a 8% drop in the domestic oil products sales volume, mainly of diesel and fuel oil, as well as a fall in electricity generation. The reduced volume of domestic natural gas sales volumes, the lower crude oil and oil products export prices as well as the increase in depreciation due to the reduction in reserves estimates also contributed to this decrease. On the other hand, there were higher margins of diesel and gasoline and decrease in import costs and government take in Brazil.

 

Operating Income

 

Operating income was R$ 17,111 million in 2016, reverting the operating loss experienced in 2015. This result reflects the decrease of 57% in impairment charges, as well as the review of the provision for decommissioning costs in oil and gas producing areas in 3Q-2016, the gains derived from the sale of assets and the lower expenses with returned areas. Nevertheless, our results were impacted by the higher expenses related to the new Voluntary Separation Incentive Plan, by the reclassification of foreign exchange losses (cumulative translation adjustments – CTA, due to the PESA sale) and by higher expenses with drilling rigs idleness.

 

Net Finance Expense

 

Net finance expense of R$ 27,185 million, R$ 856 million lower relatively to 2015 due to the reduced foreign exchange losses and inflation indexation charges . The interest expenses increased due to the depreciation of the Brazilian Real against the U.S. dollar.

 

Net Income (loss) attributable to the shareholders of Petrobras

 

The net loss attributable to the shareholders of Petrobras was R$ 14,824 million in 2016, mainly due to the impairment of assets and impairment in investments in associates, totaling R$ 20,891 million.

 

Adjusted EBITDA**

 

Adjusted EBITDA increased by 16% when compared to 2015, to R$ 88,693 million in 2016, mainly due to higher diesel and gasoline margins and lower expenditures with imports and government take. The Adjusted EBITDA Margin reached 31% in 2016.

 

Free Cash Flow**

 

The higher operating cash flow and lower investments resulted in a positive free cash flow* of R$ 41,572 million, 2.6 times higher than 2015. The higher free cash flow and the results of divestments, representing cash inflows of R$ 7,231 million, contributed to the Company’s deleveraging.

 

 

* Additional information about operating results of 2016 x 2015, see item 7.

** See definitions of Free cash flow and Adjusted EBITDA in glossary and the respective reconciliations in Liquidity and Capital Resources and Reconciliation of Adjusted EBITDA.

5

 

 

 


Table 02 - Exploration & Production Main Indicators

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Sales revenues

116,033

117,098

(1)

32,663

30,073

9

27,844

Brazil

111,464

110,923

31,953

29,117

10

26,230

Abroad

4,569

6,175

(26)

710

956

(26)

1,614

Gross profit

29,847

34,190

(13)

11,087

7,898

40

6,747

Brazil

28,344

32,324

(12)

10,848

7,589

43

6,429

Abroad

1,503

1,866

(19)

239

309

(23)

318

Operating expenses

(23,086)

(52,128)

56

(1,860)

(12,472)

85

(42,836)

Brazil

(21,092)

(47,582)

56

(1,352)

(11,757)

89

(39,060)

Abroad

(1,994)

(4,546)

56

(508)

(715)

29

(3,776)

Operating income (loss)

6,761

(17,938)

138

9,227

(4,574)

302

(36,089)

Brazil

7,252

(15,258)

148

9,496

(4,168)

328

(32,631)

Abroad

(491)

(2,680)

82

(269)

(406)

34

(3,458)

Net income (loss) attributable to the shareholders of Petrobras

4,762

(12,963)

137

6,075

(2,870)

312

(24,567)

Brazil

5,290

(9,401)

156

6,389

(2,591)

347

(20,159)

Abroad

(528)

(3,562)

85

(314)

(279)

(13)

(4,408)

Adjusted EBITDA of the segment*

53,648

48,843

10

17,654

14,884

19

11,590

Brazil

52,058

47,503

10

17,264

14,785

17

12,124

Abroad

1,590

1,340

19

390

99

292

(534)

EBITDA margin of the segment (%)

46

42

5

54

49

5

42

 

 

 

 

 

 

 

 

Capital expenditures of the segment

47,250

63,321

(25)

11,146

10,400

7

17,330

 

 

 

 

 

 

 

 

Average Brent crude (R$/bbl)

150.89

172.66

(13)

162.90

148.87

9

167.89

Average Brent crude (US$/bbl)

43.69

52.46

(17)

49.46

45.85

8

43.69

 

 

 

 

 

 

 

 

Sales price - Brazil

 

 

 

 

 

 

 

Crude oil (US$/bbl)

39.36

42.16

(7)

45.71

41.77

9

33.50

Sales price - Abroad

 

 

 

 

 

 

 

Crude oil (US$/bbl)

43.52

55.99

(22)

42.44

42.38

49.28

Natural gas (US$/bbl)

21.40

22.62

(5)

18.34

20.51

(11)

19.80

 

 

 

 

 

 

 

 

Crude oil and NGL production (Mbbl/d)

2,224

2,227

2,308

2,297

2,214

Brazil

2,144

2,128

1

2,243

2,219

1

2,117

Abroad

55

69

(20)

43

52

(17)

68

Non-consolidated production abroad

25

30

(17)

22

26

(15)

29

Natural gas production (Mbbl/d)

566

560

1

560

572

(2)

563

Brazil

485

469

3

503

503

468

Abroad

81

91

(11)

57

69

(17)

95

Total production

2,790

2,787

2,868

2,869

2,777

 

 

 

 

 

 

 

 

Lifting cost - Brazil (US$/barrel)

 

 

 

 

 

 

 

excluding production taxes

10.64

11.95

(11)

10.24

10.82

(5)

10.58

including production taxes

16.27

18.53

(12)

18.20

15.76

15

15.23

 

 

 

 

 

 

 

 

Lifting cost - Brazil (R$/barrel)

 

 

 

 

 

 

 

excluding production taxes

36.33

39.31

(8)

33.51

34.87

(4)

39.78

including production taxes

55.12

61.52

(10)

59.25

51.06

16

57.10

 

 

 

 

 

 

 

 

Lifting cost – Abroad without production taxes (US$/barrel)

5.38

8.03

(33)

5.15

5.12

1

8.90

 

 

 

 

 

 

 

 

Production taxes - Brazil

15,888

18,734

(15)

5,728

3,548

61

3,646

Royalties

10,105

11,080

(9)

2,997

2,723

10

2,608

Special participation charges

5,600

7,488

(25)

2,684

779

245

999

Retention of areas

183

166

10

47

46

2

39

Production taxes - Abroad

800

1,078

(26)

120

162

(26)

354

 

*

 

* See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment.

6

 

 

 


RESULT BY BUSINESS SEGMENT

 

EXPLORATION & PRODUCTION

 

 

 

2016 x 2015

 

4Q-2016 x 3Q-2016

 

Gross Profit

Gross profit decreased due to higher depreciation, given the reduction in reserves in 2015, which was more relevant in the E&P costs breakdown than the reduction of lifting costs and government take.

The reduction in gross profit abroad is related to the sale of PESA, in Argentina, in July/2016.

 

The increase in gross profit was a result of higher revenues, derived from higher Brent prices and lower costs.

The reduction of gross profit abroad is mainly related to the sale of PESA.

 

Operating Income

In 2016, Petrobras had operating income, compared to the operating loss experienced in 2015 due to lower impairment charges.

 

Abroad, operating loss reduced due to lower impairment charges and to exploratory costs in the United States.

 

 

The increase of gross profit, the lower impairment charges and the gains with the sale of participation in Block BM-S-8 (Carcará) resulted in a net operating income, reverting the net operating loss experienced in the 3Q-2016.

 

Operating Performance

 

Production

Domestic crude oil and NGL production increased by 1% mainly due to the production start-up and the ramp-up of new systems: FPSO Cid. Itaguaí (Lula – Iracema Norte area), FPSO Cid. Maricá (Lula – Lula Alto area) and P-58 (Jubarte).

Domestic natural gas production increased 3% mainly due to the above-mentioned factors plus the start-up and ramp-up of the new systems: FPSO Cid. Mangaratiba (Lula –Iracema Sul area), P-62 (Roncador) and FPSO Cid. Saquarema (Lula- Lula Central area).

Crude oil and NGL production abroad decreased 20% mainly as a result of the conclusion of the sale of Petrobras Argentina S.A. (PESA) in July/2016.

Gas production abroad decreased by 11% due to the sale of PESA.

 

Domestic crude oil and NGL production increased 1% mainly due to the ramp-up of FPSOs Cid. Itaguaí (Lula – Iracema Norte area) , P-58 (Jubarte) and Cid. Maricá (Lula –Lula Alto area), as well as the start-up of FPSO Cid. Saquarema (Lula – Lula Central area).

Domestic gas production remained stable when compared to the 3Q-2016.

Crude oil and NGL production abroad reduced 17%, mainly due to the conclusion of PESA’s sale in July/2016.

Gas production abroad decreased 17%, mainly in Argentina, due to the disposal of PESA and in Bolivia, as a result of lower demand of natural gas in Brazil.

 

 

Lifting Cost

Lifting cost reduced mainly due to lower expenses related to well interventions and with maintenance of subsea systems, as well as to the higher share of pre-salt production, with lower unit cost.

Additionally, government take costs decreased as a result of lower oil prices.

Lifting cost abroad decreased due to the conclusion of PESA’s sale, with higher operating costs, as well as the increase in production in the United States (Hadrian South field), with relatively lower costs.

 

Lifting cost reduced mainly due to lower expenses with well interventions.

On the other hand, we had higher government take expenditures derived from the increase in Brent prices and to the deduction of exploratory tax credits of the SPT calculation in the Lula and Sapinhoá fields in the 3Q-2016.

 

 

7

 

 

 


* Table 03 - Refining, Transportation and Marketing Main Indicators

 

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Sales revenues

217,181

245,613

(12)

54,165

53,984

64,213

Brazil (includes trading operations abroad)

219,906

237,506

(7)

55,463

55,112

1

61,065

Abroad

10,416

18,555

(44)

2,130

2,094

2

7,319

Eliminations

(13,141)

(10,448)

(26)

(3,428)

(3,222)

(6)

(4,171)

Gross profit

49,495

46,017

8

10,136

11,292

(10)

13,246

Brazil

49,358

45,410

9

10,183

11,273

(10)

13,315

Abroad

137

607

(77)

(47)

19

(347)

(69)

Operating expenses

(18,376)

(20,579)

11

(4,509)

(7,640)

41

(9,958)

Brazil

(18,409)

(19,685)

6

(4,775)

(7,626)

37

(9,441)

Abroad

33

(894)

104

266

(14)

2000

(517)

Operating income (loss)

31,119

25,438

22

5,627

3,652

54

3,288

Brazil

30,949

25,725

20

5,408

3,647

48

3,874

Abroad

170

(287)

159

219

5

4280

(586)

Net income (loss) attributable to the shareholders of Petrobras

20,594

18,034

14

2,994

2,416

24

2,317

Brazil

20,418

18,280

12

2,772

2,412

15

2,866

Abroad

176

(246)

172

222

4

5450

(549)

Adjusted EBITDA of the segment*

47,475

39,581

20

9,925

10,588

(6)

11,537

Brazil

47,112

39,652

19

9,683

10,530

(8)

12,050

Abroad

363

(71)

611

242

58

317

(513)

EBITDA margin of the segment (%)

22

16

6

18

20

(1)

18

Capital expenditures of the segment

4,032

8,390

(52)

1,015

1,240

(18)

2,138

Domestic basic oil products price (R$/bbl)

227.47

228.18

220.36

228.58

(4)

239.36

Imports (Mbbl/d)

374

533

(30)

305

352

(13)

366

Crude oil import

136

277

(51)

69

154

(55)

215

Diesel import

13

78

(83)

5

-

12

Gasoline import

32

28

14

29

7

314

15

Other oil product import

193

150

29

202

191

6

124

Exports (Mbbl/d)

542

509

6

634

562

13

532

Crude oil export

387

360

8

479

419

14

387

Oil product export

155

149

4

155

143

8

145

Exports (imports), net

168

(24)

800

329

210

57

166

Refining Operations - Brazil (Mbbl/d)

 

 

 

 

 

 

 

Oil products output

1,887

2,026

(7)

1,810

1,862

(3)

1,955

Reference feedstock  

2,176

2,176

2,176

2,176

2,176

Refining plants utilization factor (%)  

81

89

(9)

78

80

(3)

85

Processed feedstock (excluding NGL)

1,772

1,936

(8)

1,688

1,745

(3)

1,857

Processed feedstock

1,819

1,976

(8)

1,740

1,799

(3)

1,897

Domestic crude oil as % of total processed feedstock

92

86

7

94

93

1

88

Refining Operations - Abroad (Mbbl/d)

 

 

 

 

 

 

 

Total processed feedstock

126

138

(9)

109

120

(9)

146

Oil products output

128

149

(14)

112

119

(6)

152

Reference feedstock  

200

230

(13)

200

200

230

Refining plants utilization factor (%)  

65

58

12

51

58

(12)

61

Refining cost - Brazil

 

 

 

 

 

 

 

Refining cost (US$/barrel)

2.58

2.46

5

2.92

2.68

9

2.26

Refining cost (R$/barrel)

8.89

8.16

9

9.63

8.67

11

8.63

Refining cost - Abroad (US$/barrel)

3.95

4.03

(2)

3.90

3.87

1

4.09

Sales volume (includes sales to BR Distribuidora and third-parties)

 

 

 

 

 

 

 

Diesel

733

890

(18)

655

747

(12)

882

Gasoline

486

496

(2)

483

459

5

501

Fuel oil

63

94

(33)

67

51

32

92

Naphtha

151

133

14

164

156

5

102

LPG

234

232

1

232

250

(7)

225

Jet fuel

115

126

(8)

114

113

1

123

Others

199

201

(1)

185

214

(14)

186

Total domestic oil products (mbbl/d)

1,982

2,172

(9)

1,899

1,990

(5)

2,111

 

 

* See reconciliation in Reconciliation of Consolidated Adjusted EBITDA S tatement by Segment.

8

 

 

 


REFINING, TRANSPORTATION AND MARKETING

 

2016 x 2015

4Q-2016 x 3Q-2016

 

Gross Profit

Gross profit increased due to the following factors: (i) decrease in crude oil purchase/transfer costs, tracking lower Brent prices, (ii) the higher share of national oil on the feedstock processed and (iii) the lower share of imported oil products in the sales mix, mainly diesel. On the other hand, there was a reduction in oil export prices and in domestic oil product sales, as well as increase in diesel and gasoline imports by competitors.

 

 

Gross profit decreased mainly due to the following factos: (i) lower domestic sales, with higher participation of third parties in the diesel; and (ii) the reduction on the oil products average price, especially diesel.

Operating Income

Operating income increased due to the higher gross profit as well as to decrease in operating expenses, mainly tax expenses (related to the Company’s decision, in 2015, to benefit from the Tax Amnesty and Refinancing Program - Programa de Recuperação Fiscal – REFIS) and legal contingencies, also occurred in 2015. Those factors were partially offset by higher impairments charges.

 

In spite of a reduced gross profit, operating income increased mainly due to lower expenses with impairment and with the Voluntary Separation Incentive Plan. Besides that, there was a higher operating income abroad derived from the reversal of a demobilization provision, established in 4Q-2015, for the Nansei Sekiyu refinery.

Operating Performance

 

Imports and Exports of Crude Oil and Oil Products

Net crude oil exports increased as a result of the decrease in volume processed in the refineries and of a lower share of imported crude oil on the processed feedstock.

The reduction in net oil products imports, especially diesel is due to lower domestic sales along with the increase in market share of our competitors in the Brazilian market.

 

Net crude oil exports increased due to the reduction in the volume processed in the refineries and in the share of the imported crude oil on the processed feedstock.

The increase in the oil products imports was due to higher imports, mainly gasoline and naphtha.

 

Refining Operations

Processed feedstock was 8% lower, mainly due to lower oil products domestic demand, to increase of imports by third parties and to the impact of scheduled stoppages in REPLAN, RPBC, REPAR and REFAP, which was partially offset by higher production in RNEST, as a result of improvements in operational efficiencies.

 

 

Processed feedstock was 3% lower, mainly due to impact of the stoppages at RPBC, REVAP, RNEST and REPLAN, which were partially offset by the production increase in REPAR, RLAM and REFAP.

Refining Cost

 

Refining cost in US$ was 5% higher. When measured in Brazilian Reais , refining cost increased by 9% mainly reflecting higher employee compensation costs attributable to the 2016 Collective Bargaining Agreement, along with a decrease in feedstock processed.

 

Refining cost is US$ increased 9%. When measured in Brazilian Reais , refining cost increased by 11% mainly due to the provision for wage increases in the 2016 Collective Bargaining Agreement and the decrease in processed feedstock.

 

9

 

 

 


Table 04 - Gas & Power Main Indicators

 

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Sales revenues

32,809

43,185

(24)

7,802

7,856

(1)

10,663

Brazil

31,374

41,336

(24)

7,772

7,606

2

10,118

Abroad

1,435

1,849

(22)

30

250

(88)

545

Gross profit

8,980

8,695

3

2,486

2,520

(1)

2,341

Brazil

8,754

8,362

5

2,481

2,481

2,235

Abroad

226

333

(32)

5

39

(87)

106

Operating expenses

(4,894)

(7,878)

38

(244)

(2,670)

91

(4,325)

Brazil

(4,828)

(7,792)

38

(258)

(2,631)

90

(4,305)

Abroad

(66)

(86)

23

14

(39)

136

(20)

Operating income (loss)

4,086

817

400

2,242

(150)

1595

(1,984)

Brazil

3,926

570

589

2,223

(150)

1582

(2,070)

Abroad

160

247

(35)

19

86

Net income (loss) attributable to the shareholders of Petrobras

2,557

423

504

1,318

(63)

2192

(1,480)

Brazil

2,269

69

3188

1,275

(84)

1618

(1,615)

Abroad

288

354

(19)

43

21

105

135

Adjusted EBITDA of the segment*

7,934

6,940

14

2,412

2,033

19

882

Brazil

7,745

6,624

17

2,415

2,004

21

774

Abroad

189

316

(40)

(3)

29

(110)

108

EBITDA margin of the segment (%)

24

16

8

31

26

5

8

 

 

 

 

 

 

 

 

Capital expenditures of the segment

2,426

2,581

(6)

1,439

336

328

617

 

 

 

 

 

 

 

 

Physical and financial indicators - Brazil

 

 

 

 

 

 

 

Electricity sales (Free contracting market - ACL) - average MW

835

858

(3)

804

807

800

Electricity sales (Regulated contracting market - ACR) - average MW

3,172

3,160

3,172

3,172

3,058

Generation of electricity - average MW

2,252

4,646

(52)

2,686

1,872

43

4,099

Electricity price in the spot market - Differences settlement price (PLD) - R$/MWh

107

287

(63)

163

117

39

192

LNG imports (Mbbl/d)

37

105

(65)

22

19

16

82

Natural gas imports (Mbbl/d)

177

200

(12)

158

181

(13)

193

 

 

 

 

 

 

 

 

 

*

 

 

 

 

* See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment.

10

 

 

 


GAS & POWER

 

 

2016 x 2015

4Q-2016 x 3Q-2016

 

Gross Profit

 

Gross profit increased due to lower acquisition costs, mainly due to the reduction of natural gas and LNG imports. On the other hand, natural gas sales and electricity generation revenues decreased due to the improvement of hydrological conditions in Brazil.

 

Gross profit remained roughly stable due to better results in the natural gas segment, with lower acquisition costs, which offset the worse result in the energy sector.

 

 

 

Operating Income

 

Operating income increased due to reduction in tax expenses and in impairment charges, as well as to revenues derived from contractual fines, despite higher provisions for losses with trade receivables from the electrical sector in 2016.

 

 

Operating income was a result of the reduced impairment charges, the reduction in the provisions for losses with receivables of the electrical sector and the lower provisions for legal losses in the 3Q-2016 .

 

Operating Performance

 

Physical and Financial Indicators

 

The lower volume of electricity generation was due to the improvement of hydrological conditions, the decreased feedstock from the National Grid (SIN), impacted by the lower industrial and trade activities, as well as to the decision of the Electrical Sector Monitoring Committee (CMSE) restricting the use of plants with unitary variable costs above the established limits in the first half of 2016.

 

There was a reduction in natural gas sales, mainly due to lower thermoelectric demand, enabling a reduction of LNG imports and of Bolivian natural gas.

 

 

The increase in the energy generation was mainly due to Petrobras’ decision to operate its power plants using the “out of merit order” (beyond dispatch capacity), for accumulating energy credits, due to higher Settlement Prices for Differences (PLD), as well as the increase in the secured dispatch for Northeast power plants.

 

 

The reduction in Bolivian gas offer was mainly a result of higher national offer.

 

 

11

 

 

 


Table 05 - Distribution Main Indicators

 

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Sales revenues

97,101

110,030

(12)

23,352

24,300

(4)

28,397

Brazil

85,878

96,316

(11)

21,001

21,794

(4)

24,633

Abroad

11,223

13,714

(18)

2,351

2,506

(6)

3,764

Gross profit

7,538

8,407

(10)

2,021

1,773

14

2,361

Brazil

6,355

7,200

(12)

1,781

1,517

17

2,062

Abroad

1,183

1,207

(2)

240

256

(6)

299

Operating expenses

(7,246)

(9,656)

25

(1,895)

(1,827)

(4)

(4,550)

Brazil

(6,134)

(8,703)

30

(1,762)

(1,327)

(33)

(4,300)

Abroad

(1,112)

(953)

(17)

(133)

(500)

73

(250)

Operating income (loss)

292

(1,249)

123

126

(54)

333

(2,189)

Brazil

221

(1,503)

115

19

190

(90)

(2,238)

Abroad

71

254

(72)

107

(244)

144

49

Net income (loss) attributable to the shareholders of Petrobras

220

(798)

128

89

(28)

418

(1,393)

Brazil

196

(1,018)

119

11

223

(95)

(1,441)

Abroad

24

220

(89)

78

(251)

131

48

Adjusted EBITDA of the segment*

1,103

(368)

400

209

389

(46)

(1,715)

Brazil

674

(722)

193

147

297

(51)

(1,796)

Abroad

429

354

21

62

92

(32)

81

EBITDA margin of the segment (%)

1

1

1

2

(1)

(6)

 

 

 

 

 

 

 

 

Capital expenditures of the segment

477

853

(44)

147

110

34

285

 

 

 

 

 

 

 

 

Market share - Brazil

31.1%

34.9%

(3.8)

30.5%

30.7%

(0.2)

34%

 

 

 

 

 

 

 

 

Sales Volumes - Brazil (Mbbl/d)

 

 

 

 

 

 

 

Diesel

316

373

(15)

299

332

(10)

349

Gasoline

192

203

(5)

195

187

4

203

Fuel oil

53

90

(41)

53

43

23

82

Jet fuel

50

56

(11)

51

50

2

55

Others

96

89

8

86

102

(16)

89

Total domestic oil products

707

811

(13)

684

714

(4)

778

 

*

 

* See reconciliation in Reconciliation of Consolidated Adjusted EBITDA Statement by Segment.

12

 

 

 


DISTRIBUTION

 

 

2016 x 2015

4Q-2016 x 3Q-2016

 

 

Gross Profit

 

Gross profit reduced due to decreased sales volumes, caused by lower economic activity in Brazil.

 

 

The increase in gross profit was mainly derived from higher sales margins, specially diesel and gasoline in Brazil. The gross unit margin increased 23% in the quarter.

 

Operating income

 

Operating income, as opposed to the operating loss in 2015, reflected the reduction in provisions for losses with receivables from the electrical sector, despite the lower gross profit and the effect of the provision for expenses with the new Voluntary Separation Inventive Plan of Petrobras Distribuidora.

 

The operating income, as opposed to the operating loss in 3Q-2016, reflected the increase in gross profit and the impairment charge of distribution assets in Chile, recognized in 3Q-2016. Those factors were partially offset by the provision for expenses with the Voluntary Separation Inventive Plan of Petrobras Distribuidora.

 

 

Operating Performance

 

Market Share - Brazil

 

The decrease in market share was mainly due to lower sales to thermoeletric power plants (-54%). In addition, the sales margins’ policy that prioritizes the Company’s profitability maximization strategy, was maintained during 2016.

 

 

The slight reduction in the market share in the 4Q-2016 was due to lower sales of diesel, partially offset by gains with sales of otto cycle fuels (gasoline + hydrated ethanol) and fuel oil.

 

13

 

 

 


Liquidity and Capital Resources

Table 06 - Liquidity and Capital Resources

 

R$ million

 

Jan-Dec

 

 

 

 

2016

2015

4Q-2016

3Q-2016

4Q-2015

Adjusted cash and cash equivalents* at the beginning of period

100,887

68,946

72,602

65,370

104,236

Government bonds and time deposits with maturities of more than 3 months at the beginning of period

(3,042)

(24,707)

(2,542)

(2,430)

(4,366)

Cash and cash equivalents at the beginning of period

97,845

44,239

70,060

62,940

99,870

Net cash provided by (used in) operating activities

89,709

86,670

23,744

26,715

25,373

Net cash provided by (used in) investing activities

(40,064)

(44,152)

(6,896)

(7,891)

(16,508)

Capital expenditures and investments in investees

(48,137)

(70,781)

(11,791)

(10,267)

(17,971)

   Proceeds from disposal of assets (divestment)

7,231

658

4,829

2,388

33

   Investments in marketable securities

842

25,971

66

(12)

1,430

(=) Net cash flow

49,645

42,518

16,848

18,824

8,865

Net financings

(66,609)

(14,434)

(17,568)

(11,942)

(11,347)

   Proceeds from long-term financing

64,786

56,158

21,079

11,028

6,109

   Repayments

(131,395)

(70,592)

(38,647)

(22,970)

(17,456)

Dividends paid to shareholders

(239)

(263)

(239)

(99)

Acquisition of non-controlling interest

122

243

88

(155)

(72)

Proceeds from sale of interest without loss of control

1,934

1,934

Effect of exchange rate changes on cash and cash equivalents

(11,656)

23,608

(81)

393

(1,306)

Cash and cash equivalents at the end of period

69,108

97,845

69,108

70,060

97,845

Government bonds and time deposits with maturities of more than 3 months at the end of period

2,556

3,042

2,556

2,542

3,042

Adjusted cash and cash equivalents* at the end of period

71,664

100,887

71,664

72,602

100,887

Reconciliation of Free Cash Flow

 

 

 

 

 

Net cash provided by (used in) operating activities

89,709

86,670

23,744

26,715

25,373

Capital expenditures and investments in investees

(48,137)

(70,781)

(11,791)

(10,267)

(17,971)

Free cash flow*

41,572

15,889

11,953

16,448

7,402

 

As of December 31, 2016, the balance of cash and cash equivalents was R$ 69,108 million and the balance of adjusted cash and cash equivalents was R$ 71,664 million. Our principal uses of funds in 2016 were for repayment of financing (and interest payments) and for capital expenditures. We partially met these requirements with cash provided by operating activities of R$ 89,709 million and with proceeds from financing of R$ 64,786 million. The balance of adjusted cash and cash equivalents was negatively impacted in 2016 by the application of the foreign exchange effect to the foreign financial investments.

Net cash provided by operating activities of R$ 89,709 million was mainly generated by higher diesel and gasoline margins, lower government take in Brazil and lower crude oil, oil products and natural gas imports costs, along with a higher share of domestic crude oil on processed feedstock. These effects were partially offset by lower crude oil and oil product export prices and decreased sales volume in Brazil due to lower economic activity.

Capital expenditures and investments in investees totaled R$ 48,137 million in 2016 (85% in E&P business segment), a 32% decrease when compared to 2015. This decrease does not impact crude oil and natural gas production forecast.

Free cash flow* was positive, amounting to R$ 41,572 million in 2016, 2.6 times higher compared 2015 .

In 2016, proceeds from financing amounted to R$ 64,786 million. These financings were entered into with the Export Credit Agencies – ECAs, the banking and capital markets and development banks, and proceeds were used to roll-over debt and pay for capital expenditures. Global notes issued in international capital markets totaled US$ 9.75 billion, with maturities of 5 and 10 years. The proceeds of those offerings were used to tender for US$ 9.3 billion of Petrobras’s existing global notes. In addition, the Company pre-paid debts of US$ 6.75 billion with BNDES.

Petrobras also entered into a sale and leaseback operation with the Industrial and Commercial Bank of China (ICBC) in the amount of US$ 1 billion and into a financing operation with the China Development Bank (CDB) in the amount of US$ 5 billion.

Repayments of principal and interest totaled R$ 131,395 million in 2016 and the nominal cash flow ( cash view ), including principal and interest payments, by maturity, is set out in R$ million, below:

 

Table 07 - Nominal cash flow including principal and interest payments

 

Consolidated

Maturity

2017

2018

2019

2020

2021

2022 and thereafter

12.31.2016

12.31.2015

Principal

28,711

36,929

68,765

53,735

61,606

140,481

390,227

497,289

Interest

23,353

21,749

19,123

14,739

10,456

100,932

190,352

230,531

Total

52,064

58,678

87,888

68,474

72,062

241,413

580,579

727,820

*

 

* 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.

14

 

 

 


Consolidated debt

As of December 31, 2016, gross debt in Brazilian Reais decreased by 22% and net debt reduced 20% when compared to December 31, 2015, mainly as a result of the 16.5% real appreciation and of repayments of principal and interest, using proceeds from the disposal of assets (divestments).

Current debt and non-current debt include finance lease obligations of R$ 59 million and R$ 736 million as of December 31, 2016, respectively (R$ 73 million and R$ 303 million on December 31, 2015).

The average maturity of outstanding debt reached 7.46 years as of December 31, 2016 (compared to 7.14 years on December 31, 2015).

The ratio between net debt and the Adjusted EBITDA * decreased from 5.11 as of December 31, 2015 to 3.54 as of December 31, 2016 due to the reduction in debt and increase in Adjusted EBITDA.

Table 08 - Consolidated debt in reais

 

R$ million

 

12.31.2016

12.31.2015

  Δ%

 Current debt  

31,855

57,407

(45)

Non-current debt

353,929

435,616

(19)

Total

385,784

493,023

(22)

Cash and cash equivalents

69,108

97,845

(29)

Government securities and time deposits (maturity of more than 3 months)

2,556

3,042

(16)

Adjusted cash and cash equivalents*

71,664

100,887

(29)

Net debt*

314,120

392,136

(20)

Net debt/(net debt+shareholders' equity)

55%

60%

(5)

Total net liabilities*

733,281

799,248

(8)

(Net third parties capital / total net liabilities)

66%

68%

(2)

Net debt/LTM Adjusted EBITDA ratio*

3.54

5.11

(31)

 

Table 09 - Consolidated debt in dollar

 

U.S.$ million

 

12.31.2016

12.31.2015

  Δ%

Endividamento curto prazo

9,773

14,702

(34)

Endividamento longo prazo  

108,597

111,560

(3)

Total

118,370

126,262

(6)

Endividamento líquido  

96,381

100,425

(4)

Prazo médio da dívida (anos)

7.46

7.14

0.32

*

Table 10 - Consolidated debt by rate, currency and maturity

 

R$ million

 

12.31.2016

12.31.2015

  Δ%

Summarized information on financing

 

 

 

By rate

 

 

 

Floating rate debt

208,525

243,293

(14)

Fixed rate debt

176,464

249,354

(29)

Total

384,989

492,647

(22)

By currency

 

 

 

Reais

78,788

80,269

(2)

US Dollars

276,876

365,354

(24)

Euro

21,637

33,909

(36)

Other currencies

7,688

13,115

(41)

Total

384,989

492,647

(22)

By maturity

 

 

 

Until 1 year

31,796

57,333

(45)

1 to 2 years

36,557

44,505

(18)

2 to 3 years

68,112

62,827

8

3 to 4 years

53,165

88,231

(40)

4 to 5 years

61,198

60,670

1

5 years on

134,161

179,081

(25)

Total

384,989

492,647

(22)

 

 

 

 

* See definition of adjusted cash and cash equivalents, net debt, total net liabilities and LTM Adjusted EBITDA in glossary and reconciliation in Reconciliation of Adjusted EBITDA.

15

 

 

 


ADDITIONAL INFORMATION

1.

Impairment

Table 11 - Impairment

Consolidated - R$ million

Assets or CGUs, by nature

Carrying amount (**)

Recoverable amount (**)

Impairment (*) (***)

Impairment (*) (***)

Business Segment

Property, plant and equipment

2016

4T-2016

 

Producing properties relating to oil and gas activities in Brazil (several CGUs)

41,584

34,855

7,381

1,445

E&P - Brazil

Second refining unit in RNEST

8,077

5,546

2,531

-

RTM - Brazil

Transpetro’s fleet of vessels

5,822

5,024

798

453

RTM - Brazil

Suape Petrochemical Complex

3,569

1,558

2,011

-

RTM - Brazil

Oil and gas production and drilling equipment in Brazil

2,980

208

2,772

4

E&P - Brazil

Fertilizer Plant - UFN III

1,699

1,202

497

-

Gas & Power - Brazil

Comperj

1,315

1,315

129

RTM - Brazil

Araucária (fertilizers plant)

638

185

453

-

Gas & Power - Brazil

Quixada Power plant

90

0

90

-

Biofuel, Brazil

Others

2,009

1,390

619

(28)

Several Segments

 

 

 

 

 

 

Assets classified as held for sale

 

 

 

 

 

Suape Petrochemical Complex

2,689

1,255

1,434

1,434

RTM - Brazil

Petrobras Chile Distribución

1,773

1,507

266

(52)

Distribution, Abroad

Power Plants Celso Furtado and Rômulo Almeida

394

238

156

156

RTM - Brazil

Others

315

341

-26

(14)

Several Segments

Total

 

 

20,297

3,527

 

 

 

 

 

 

 

(*) Impairment losses and reversals.

(**) CGUs only tested for impairment at September 30, 2016 are presented based on information prevailing at this period.

 

 

 

 

 

 

 

 

16

 

 

 


ADDITIONAL INFORMATION

 

 

2.

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) adjusted by items not considered as part of Company’s primary business, which include results in equity-accounted investments, impairment of assets and reversals, cumulative foreign exchange adjustments reclassified to the income statement and gains and losses on disposal and write-offs of assets.

In 2016, we revised our presentation of Adjusted EBITDA to better reflect management’s views of the performance of its primary business, by adding back gains and losses on disposal and write-offs of assets and the amount of cumulative translation adjustments reclassified to the income statement as a result of dispositions. We have applied the same methodology to data for earlier periods in this report.

Adjusted EBITDA is not a measure defined in the International Financial Reporting Standards – IFRS. Our calculation may not be comparable to the calculation of Adjusted EBITDA by other companies and it should not be considered as a substitute for any measure calculated in accordance with IFRS. The Company reports its Adjusted EBITDA to give additional information and a better understanding of the Company's income from its primary business and it must be considered in conjunction with other measures and indicators for a better understanding of the Company's operational performance.

Adjusted EBITDA is also a component of a metric included in the Company’s Business and Management Plan: Net debt / LTM Adjusted EBITDA ratio.

Table 12 - Reconciliation of Adjusted EBITDA

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 X

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

 

 

 

 

 

 

 

 

Net income (loss)

(13,045)

(35,171)

63

2,760

(16,323)

117

(35,582)

Net finance income (expense)

27,185

28,041

(3)

5,309

7,122

(25)

4,928

Income taxes

2,342

(6,058)

139

2,467

(971)

354

(11,580)

Depreciation, depletion and amortization

48,543

38,574

26

11,229

12,716

(12)

11,569

EBITDA

65,025

25,386

156

21,765

2,544

756

(30,665)

Share of earnings in equity-accounted investments

629

797

(21)

1,275

140

811

1,339

Impairment losses / (reversals)

20,297

47,676

(57)

3,527

15,292

(77)

46,390

Realization of cumulative translation adjustment

3,693

66

3,627

Gains/ losses on disposal/ write-offs of non-current assets

(951)

2,893

(133)

(1,845)

659

(380)

1,859

Adjusted EBITDA

88,693

76,752

16

24,788

22,262

11

18,923

 

 

 

 

 

 

 

 

Adjusted EBITDA margin (%)

31

24

7

35

32

3

22

 

 

 

17

 

 

 


ADDITIONAL INFORMATION

 

 

3.

Impact of our Cash Flow Hedge policy

 

Table 13 - Impact of our Cash Flow Hedge policy

 

R$ million

 

Jan-Dec

 

 

 

 

 

2016

2015

2016 x

2015 (%)

4Q-2016

3Q-2016

4Q16 X

3Q16 (%)

4Q-2015

Total inflation indexation and foreign exchange variation

43,615

(73,014)

160

1,049

(2,189)

148

6,052

Deferred Foreign Exchange Variation recognized in Shareholders' Equity

(40,327)

68,739

(159)

967

2,184

(56)

(3,847)

Reclassification from Shareholders’ Equity to the Statement of Income

(9,935)

(7,088)

(40)

(2,401)

(2,137)

(12)

(2,895)

Net Inflation indexation and foreign exchange variation

(6,647)

(11,363)

42

(385)

(2,142)

82

(690)

 

 

The increased reclassification of foreign exchange variation expense from Shareholders’ Equity to the Income Statement in the 4Q-2016 compared to the 3Q-2016 was mainly due to: (i) the depreciation of the Brazilian Real against the U.S. dollar (0.4%); and (ii) reclassification of foreign exchange variation expenses from Shareholders’ Equity to the Income Statement as a result of planned exports that were no longer expected to occur or did not occur.

 

Additional hedging relationships may be revoked or additional reclassification adjustments from equity to the income statement may occur as a result of changes in forecast export prices and export volumes following a review of the Company’s business plan. Based on a sensitivity analysis considering a US$ 10/barrel decrease in Brent prices stress scenario when compared to the Brent price projections in our most recent update of the 2017-2021 Business and Management Plan (Plano de Negócios e Gestão – PNG), a R$ 100 million reclassification adjustment from equity to the income statement would occur.

The expected annual realization of the foreign exchange variation balance in shareholders’ equity, on December 31, 2016, is set out below:

Table 14 - Expectation of exports volumes realization

 

 

Consolidated

 

2017

2018

2019

2020

2021

2022

2023

2024 a 2027

Total

 

 

 

 

 

 

 

 

 

 

Expected realization

(10,490)

(10,388)

(7,021)

(5,117)

(4,329)

(4,950)

(2,266)

6,502

(38,059)

 

18

 

 

 


ADDITIONAL INFORMATION

 

 

4.

Assets and Liabilities subject to Exchange Variation

 

The Company has assets and liabilities subject to foreign exchange rate variation, for which the main gross exposures are the Brazilian Real relative to the U.S. dollar and the U.S. dollar relative to the Euro. Beginning in mid-May 2013, the Company extended the use of hedge accounting to hedge highly probable future exports.

The Company designates hedging relationships between exports and its long-term debt obligations (denominated in U.S. dollars) to, simultaneously, recognize the effects of the existing natural foreign exchange hedge between those operations in its financial statements. Through the extension of the hedge accounting practice, foreign exchange gains or losses, generated by foreign exchange variation, are recognized in our shareholders’ equity and will only affect the statement of income at the moment of realization of future exports.

As of December 31, 2016, the Company had a net liability exposure to foreign exchange rates, of which the main exposure is the relationship between the U.S. dollar and the euro.

The table below presents the balances of assets and liabilities subject to foreign exchange rate variation. The balances of assets and liabilities in foreign currency of our foreign subsidiaries are not included in our foreign exchange rate variation exposure below when transacted in a currency equivalent to their respective functional currencies.

Table 15 - Assets and Liabilities subject to exchange variation

ITEMS

R$ million

 

 

 

 

12.31.2016

12.31.2015

Assets

44,303

67,040

Liabilities

(271,531)

(350,695)

Hedge Accounting

201,292

240,222

Total

(25,936)

(43,433)

 

 

 

Table 16 - Assets and Liabilities subject to exchange variation by currency

 

R$ million

 

 

 

 

12.31.2016

12.31.2015

 

 

 

Real/ Dólar

2,402

2,881

Real/ Euro

(149)

(8,687)

Real/ Libra esterlina

(56)

(73)

Dólar/ Iene japonês

(599)

(2,180)

Dólar/ Euro

(21,453)

(24,988)

Dólar/ Libra esterlina

(6,081)

(10,241)

Peso/ Dólar

(145)

Total

(25,936)

(43,433)

 

 

 

Table 17 - Foreign exchange and inflation indexation charges

 

R$ million

 

Jan-Dec

 

 

 

 

Foreign exchange and inflation indexation charges

2016

2015

2016 x 2015 (%)

4Q-2016

3Q-2016

4Q16 X 3Q16 (%)

4Q-2015

 

 

 

 

 

 

 

 

Foreign exchange variation Dollar x Euro

464

2,044

(77)

1,438

(441)

426

493

Foreign exchange variation Real x Dollar

621

(5,937)

110

95

(3)

3267

299

Foreign exchange variation Dollar x Pound Sterling

1,422

437

225

324

128

153

249

Reclassification of hedge accounting from Shareholders’ Equity to the Statement of Income

(9,935)

(7,088)

(40)

(2,401)

(2,137)

(12)

(2,895)

Foreign exchange variation Real x Euro

(200)

(2,130)

91

30

(4)

850

377

Others

981

1,311

(25)

129

315

(59)

787

Net Inflation indexation and foreign exchange variation

(6,647)

(11,363)

42

(385)

(2,142)

82

(690)

 

 

19

 

 

 


ADDITIONAL INFORMATION

 

5.

Special Items

 

R$ million

Year ended December 31,

 

 

 

 

 

2016

2015

 

Items of Income Statement

4Q-2016

3Q-2016

4Q-2015

 

 

 

 

 

 

 

(20,891)

(49,748)

Impairment of assets and investments

Several

(3,673)

(15,709)

(48,295)

(4,082)

(417)

Voluntary Separation Incentive Plan – PIDV

Other income (expenses)

(397)

(2,472)

(307)

(3,693)

Cumulative translation adjustment - CTA

Other income (expenses)

(66)

(3,627)

(1,507)

(3,746)

(Losses)/Gains on legal proceedings

Other income (expenses)

1,561

(2,202)

(1,885)

(1,242)

(1,876)

Impairment of trade receivables from companies in the isolated electricity system

Selling expenses

(27)

(269)

(2,509)

(7,617)

Tax Recoverable Program - REFIS

Several

(116)

(155)

(1,296)

State Tax Amnesty Program / PRORELIT

Other income (expenses)

(104)

(428)

432

230

Amounts recovered - "overpayments incorrectly capitalized"

Other income (expenses)

205

148

4,056

540

Gains (losses) on Disposal of Assets

Other income (expenses)

3,383

673

76

4,864

(550)

Result of decommissioning costs

Several

1,622

3,243

(397)

(22,218)

(64,480)

Total

 

2,504

(20,215)

(53,861)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of the impairment of assets and investments on the Company´s Income Statement:

 

 

 

 

 

 

 

(20,297)

(47,676)

Impairment

 

(3,527)

(15,292)

(46,390)

(594)

(2,072)

Share of earnings in equity-accounted investments

 

(146)

(417)

(1,905)

(20,891)

(49,748)

Impairment of assets and investments

 

(3,673)

(15,709)

(48,295)

 

 

 

 

 

 

 

Impact of the Company’s decision to adhere to the Tax Recoverable Program - REFIS on its Income Statement:

 

 

 

 

 

 

 

(5,090)

Tax expenses

 

(63)

(2,527)

Interest expenses

 

(53)

(7,617)

Tax Recoverable Program - REFIS

 

(116)

 

 

 

 

 

 

 

Impact of the effects of State Tax Amnesty Program and of Program of Reduction of Tax Litigation (PRORELIT) on the Company’s Income Statement:

 

 

 

 

 

 

 

(126)

(1,074)

Tax expenses

 

(84)

(308)

(29)

(222)

Interest expenses

 

(20)

(120)

(155)

(1,296)

State Tax Amnesty Program / PRORELIT

 

(104)

(428)

 

 

 

 

 

 

 

 

These special items are related to the Company’s businesses and based on Management’s judgement have been highlighted and are presented as additional information to provide a better understanding of the Company’s performance. These items are presented when relevant and do not necessarily occur in all periods.

 

20

 

 


ADDITIONAL INFORMATION

6. Results of Operations of 4Q-2016 compared to 3Q-2016:

Sales revenues of R$ 70,489 million remained relatively flat compared to the 3Q-2016 (R$ 70,443 million), due to:

 

Higher export revenues (R$ 1,650 million), mainly of crude oil, due to increased sales volume and to higher international prices;

 

Increased revenues from operations abroad, mainly as a result of higher offshore operations (R$ 714 million); and

 

A 4% decrease in domestic revenues, as a result of:

 

Lower diesel sales (R$ 2,779 million), partially offset by higher gasoline sales (R$ 821 million), due the seasonal consumption;

 

Decreased diesel prices (R$ 713 million); and

 

Higher electricity revenues, due to higher thermoelectric demand (R$ 328 million).

Cost of sales of R$ 47, 677 million increased 1% compared to the 3Q-2016 (R$ 47,106 million), reflecting:

 

Increased costs with operations abroad, due to higher offshore sales volume;

 

Higher natural gas costs, as a result of higher thermoelectric dispatchs;

 

Higher oil product import costs, due to increased international prices, mainly related with the higher share of naphtha imports on sales mix;

 

Realization of inventory in the current quarter generated by lower costs with government take in the 3Q-2016, due to the effect of special participation credits over average sales costs; and

 

Lower crude oil import costs, as a result of decreased share of feedstock processed on refineries.

Exploration costs of R$ 1,409 million, a 24% decrease compared to the 3Q-2016 (R$ 1,859 million), mainly as a result of lower write-offs of dry and/or subcommercial wells (R$ 558 million).

Impairment of assets of R$ 3,527 million, a 77% decrease compared to the 3Q-2016 (R$ 15,292 million), mainly as a result of the review, in the 3Q-2016, of capital expenditures projects included in the 2017-2021 Company’s Business and Management Plan ( Plano de Negócios e Gestão – PNG), as detailed in Note 14 of the Company´s audited consolidated financial statements.

Other operating income of R$ 1,112 million in the 4T-2016, compared to other expenses, net of R$ 8,741 million in the 3Q-2016, as a result of:

 

The effect of R$ 3,561 million related to cumulative translation adjustment - CTA that was reclassified from Shareholders’ Equity to the Statement of Income, generated by foreign exchange losses from the depreciation of the Argentine Peso and Yen, due to the disposal of PESA (CTA of R$ 3,627 million) in the 3Q-2016 and of the Nansei Sekiyu in the 4Q-2016 (CTA of R$ 66 million);

 

Higher gross gains on disposal of assets (R$ 2,274 million), when comparing the sale of interest in exploratory block BM-S-8 – Carcará (R$ 2,947 million) in the 4Q-2016 with the sale of PESA (R$ 673 million) in the 3Q-2016;

 

Decreased expenses related to the Voluntary Separation Incentive Plan (R$ 2,075 million), of which R$ 443 million from BR Distribuidora in the 4Q-2016, compared with R$ 2,520 million of Petrobras in the 3Q-2016;

 

Reversal of the contingency filed by Triunfo Agro Industrial S/A and other cooperatives (R$ 1,378 million), due to the favorable decision in the rescission action, filed by the Company, confirmed through appeal, as well as lower provision for losses and contingencies on legal proceedings (R$ 1,711 million);

 

Lower gains related to review of provision for decommissioning costs (R$ 1,621 million); and

 

Decreased unscheduled stoppages expenses, mainly with drilling rigs idleness (R$ 210 million).

 

Net finance expense of R$ 5,309 million in the 4Q-2016, a 25% decrease compared to the 3Q-2016 (R$ 7,122 million), mainly due to the foreign exchange gains of R$ 1,879 million caused by the impact of a 6.1% appreciation of the U.S. dollar against the Euro on the Company’s net debt (foreigh exchange depreciation of 1.9% in the 3Q-2016).

Loss in results in equity-accounted investments of R$ 1,275 million (R$ 140 million in the 3Q-2016), due to the Braskem loss (R$ 709 million) mainly generated by the effect of leniency agreement, and to the impairment over Biofuel investee companies (R$ 146 million), especially Guarani S.A. and Nova Fronteira.

 

 

 

21

 

 


ADDITIONAL INFORMATION

7. Results of Operations of 2016 compared to 2015:

Sales revenues of R$ 282,589 million, a 12% decrease when compared to 2015 (R$ 321,638 million), due to:

Decreased domestic revenues (R$ 25,057 million), due to lower economic activity in Brazil, mainly as a result of:

 

Lower oil products revenues (R$ 13,471 million), reflecting an 8% decrease on sales, due to lower demand of diesel, consumption of fuel oil following the decreased thermoelectric generation, as well as lower average prices of jet fuel and naphtha. These effects were partially offset by an increase in average prices of diesel and gasoline;

 

Decreased electricity revenues (R$ 6,061 million) mainly from electricity generation, due to improved hydrological conditions; and

 

Decreased natural gas revenues (R$ 5,604 million), as a result of lower thermoelectric demand and of decreased prices.

Lower revenues from operations abroad (R$ 10,552 million) pursuant to the disposal of interests in Petrobras Argentina S.A. (PESA) and to lower crude oil and oil product sales prices; and

Lower export revenues (R$ 3,269 million), as a result of a decrease in international oil and oil products prices, partially offset by higher export volumes, mainly crude oil, due to lower domestic demand and higher domestic production.

Cost of sales were R$ 192,611 million, a 14% decrease compared to 2015 (R$ 223,062 million), reflecting:

Lower import costs of natural gas, crude oil and oil products, generated by lower domestic demand and by the 17% decrease in Brent price, partially offset by the effect of the 4% depreciation of the Brazilian Real against the U.S. dollar over acquisition costs;

Decreased government take in Brazil, as a result of lower international crude oil prices;

Decreased costs from operations abroad attributable to the disposal of Petrobras Argentina S.A. (PESA) and to lower international crude oil prices; and

Lower electricity costs as a result of decreased thermoelectric demand.

 

These effects were partially offset by higher crude oil production costs, reflecting increased depreciation expenses, as a result of a decrease in estimated reserves (based on the unit of production method), partially offset by lower carrying amounts of assets impacted by the impairment losses recognized in 2015 and in September 2016.

Selling expenses were R$ 13,825 million, a 13% decrease compared to 2015 (R$ 15,893 million), due to lower allowance for impairment of trade receivables from companies in the electricity sector, and to decreased freight expenses, as a result of lower domestic sales volume.

Other taxes were R$ 2,456 million, a 73% decrease compared to 2015 (R$ 9,238 million), mainly due to the Company’s decision, in 2015, to benefit from the Tax Amnesty and Refinancing Program ( Programa de Recuperação Fiscal – REFIS ) (R$ 5,090 million) and from the State Tax Amnesty Programs (R$ 1,046 million).

Impairment of assets of R$ 20,297 million, a 57% decrease compared to 2015 (R$ 47,676 million). For more information about impairment charges, see Table 11 - Impairment of assets.

Other expenses, net of R$ 16,925 million, a 9% decrease compared to 2015 (R$ 18,638 million), mainly due to:

Positive effect related to the review of provision for decommissioning costs, as a result of higher discount rate and the appreciation of the Brazilian Real against the U.S. dollar (R$ 5,414 million);

Gross gains on disposal of assets, mainly due to the gains on sale of the company’s interest in exploratory block BM-S-8 – Carcará (R$ 2,947 million) and sale of Petrobras Argentina - PESA shares (R$ 673 million);

Reversal of the contingency filed by Triunfo Agro Industrial S/A and other cooperatives, in the amount of R$ 1,378 million, due to the favorable decision in the rescission action filed by the Company, confirmed through appeal;

Lower expenses with returned areas and canceled projects (R$ 1.021 million);

Reclassification of foreign exchange losses derived from the depreciation of Argentine Peso and Yen, from Shareholders’ Equity to the Statement of Income (related to cumulative translation adjustment), due to the disposal of PESA (R$ 3,627 million) and of Petrobras Nansei Seikyu (R$ 66 million), respectively;

Higher expenses related to the new Voluntary Separation Incentive Plan (R$ 3,665 million); and

Higher unscheduled stoppages and pre-operating expenses (R$ 2,404 million), mainly related to drilling rigs idleness.


22

 

 


Net finance expense was R$ 27,185 million, a 3% decrease when compared to 2015 (R$ 28,041 million), due to:

Lower foreign exchange and inflation indexation charges in R$ 4,716 million, generated by:

 

(i)

Foreign exchange variation of the Brazilian Real on the Company’s net debt in U.S. dollar, positive in R$ 3,711 million, due to the 16.5% appreciation of the Brazilian Real against the U.S. dollar, net of the reclassification of cumulative foreign exchange variation from shareholders’ equity to net income due to occurred exports designated for cash flow hedge accounting;

 

(ii)

Lower foreign exchange losses of the Brazilian Real against the Euro, caused by the decreased Company’s net debt in Euro (R$ 1,930 million);

 

(iii)

Higher foreign exchange gains generated by the impact of a 16.5% appreciation of the U.S. dollar against the Pound Sterling on the Company’s net debt, compared to the appreciation of 4.9% in 2015 (R$ 985 million); and

 

(iv)

Lower foreign exchange gains caused by the impact of a 3.1% appreciation of the U.S. dollar against the Euro on the Company’s net debt in 2016, compared to a 10.4% appreciation in 2015 (R$ 1,580 million).

Higher finance expenses (R$ 2,631million) due to:

 

(i)

An increase in the Company’s average debt, caused by the impact of the depreciation of the average Brazilian Real against the U.S. dollar, net of capitalized finance expenses (R$ 3,739 million); and

 

(ii)

Higher interest accrued on provision for decommissioning costs (R$ 1,539 million).

These effects were partially offset by finance expenses generated by the Tax Amnesty and Refinancing Program ( Programa de Recuperação Fiscal – REFIS ) adopted by the Company’s in 2015 (R$ 2,527 million).

Lower finance income (R$ 1,229 million) mainly due to lower average balance invested and to lower gains with derivatives on trade operations.

Income taxes expenses (corporate income tax and social contribution) were R$ 2,342 million in 2016, compared to income tax credits of R$ 6,058 million in 2015, mainly due to the effect of different rates applied abroad, to the taxation in Brazil of income earned from companies abroad and to the taxable income (loss) generated in 2016 and 2015. For more information about income taxes expenses, see Note 21.8 to the Company´s audited consolidated financial statements.

Loss related to non-controlling interests of R$ 1,779 million in 2016 (a R$ 335 million gain in 2015), mainly reflecting the impact of foreign exchange variation on debt of structured entities in U.S. dollars in the period.

 

23

 

 


ADDITIONAL INFORMATION

8. Brazilian Securities and Exchange Commission Formal Notice (nº 30/2017/CVM/SEP/GEA-5)

On March 03, 2017, the Company received from the Brazilian Securities and Exchange Commission (Comissão de Valores Mobiliários – CVM) a Formal Notice (Ofício CVM) nº 30/2017/CVM/SEP/GEA-5 requesting the Company to re-make, re-present and re-state its Annual Financial Statements and Interim Financial Reporting filed since the second quarter of 2013. This formal notice requested the restatement of the effects of the hedge accounting policy application.

The Company appealed the CVM decision on March 17, 2017, in reliance on CVM Deliberation No. 463/03, and requested the suspension of the effects of Letter No. 30 until the merits of the appeal is analyzed. The CVM accepted this request and the suspension.

As presented to the market in 2013, Petrobras started to apply the accounting policy known as Hedge Accounting to its exports, as of May 2013. Based on this accounting practice, the Company designates hedge relationships between "highly probable future exports" and installments of certain liabilities in U.S. dollars, so that the exchange effects of both are recognized at the same time in the income statement, as disclosed in its annual financial statements.

Petrobras reaffirms its understanding that it uses the Hedge Accounting policy correctly and reiterates that the Company’s financial statements for the years 2013, 2014 and 2015 were prepared in accordance with accounting practices adopted in Brazil, as well as in accordance with international standards (IFRS) and were audited by an independent auditor that issued an unqualified opinion that these statements adequately presented, in all material respects, the financial position of Petrobras.

For more information about Risk Management and Hedge Accounting applied to “highly probable future exports”, see Note 35 to the Company´s audited consolidated financial statements.

 

 

 

 

24

 

 

 


FINANCIAL STATEMENTS

Income Statement - Consolidated

 

R$ million

 

Jan-Dec

 

 

 

 

2016

2015

4Q-2016

3Q-2016

4Q-2015

Sales revenues

282,589

321,638

70,489

70,443

85,103

Cost of sales

(192,611)

(223,062)

(47,677)

(47,106)

(58,254)

Gross profit

89,978

98,576

22,812

23,337

26,849

Selling expenses

(13,825)

(15,893)

(3,051)

(3,333)

(6,428)

General and administrative expenses

(11,482)

(11,031)

(2,945)

(3,041)

(2,803)

Exploration costs

(6,056)

(6,467)

(1,409)

(1,859)

(1,830)

Research and development expenses

(1,826)

(2,024)

(325)

(491)

(294)

Other taxes

(2,456)

(9,238)

(856)

(612)

(1,470)

Impairment

(20,297)

(47,676)

(3,527)

(15,292)

(46,390)

  Other income and expenses, net

(16,925)

(18,638)

1,112

(8,741)

(8,529)

 

(72,867)

(110,967)

(11,001)

(33,369)

(67,744)

Operating income (loss)

17,111

(12,391)

11,811

(10,032)

(40,895)

Finance income

3,638

4,867

797

1,191

1,652

Finance expenses

(24,176)

(21,545)

(5,721)

(6,171)

(5,890)

Foreign exchange and inflation indexation charges

(6,647)

(11,363)

(385)

(2,142)

(690)

Net finance income (expense)

(27,185)

(28,041)

(5,309)

(7,122)

(4,928)

   Share of earnings in equity-accounted investments

(629)

(797)

(1,275)

(140)

(1,339)

Income (loss) before income taxes

(10,703)

(41,229)

5,227

(17,294)

(47,162)

Income taxes

(2,342)

6,058

(2,467)

971

11,580

Net income (loss)

(13,045)

(35,171)

2,760

(16,323)

(35,582)

Net income (loss) attributable to:

 

 

 

 

 

Shareholders of Petrobras

(14,824)

(34,836)

2,510

(16,458)

(36,938)

Non-controlling interests

1,779

(335)

250

135

1,356

 

(13,045)

(35,171)

2,760

(16,323)

(35,582)

 

25

 

 

 


Statement of Financial Position – Consolidated

ASSETS

R$ million

 

12.31.2016

12.31.2015

Current assets

145,907

168,607

Cash and cash equivalents

69,108

97,845

Marketable securities

2,556

3,047

Trade and other receivables, net

15,543

21,685

Inventories

27,622

29,057

Recoverable taxes

8,153

10,732

Assets classified as held for sale

18,669

595

Other current assets

4,256

5,646

Non-current assets

659,038

731,528

Long-term receivables

66,551

75,853

Trade and other receivables, net

14,832

15,301

Marketable securities

293

342

Judicial deposits

13,032

9,758

Deferred taxes

14,038

23,490

Other tax assets

10,236

11,017

Advances to suppliers

3,742

6,395

Other non-current assets

10,378

9,550

Investments

9,948

13,772

Property, plant and equipment

571,876

629,831

Intangible assets

10,663

12,072

Total assets

804,945

900,135

 

 

 

LIABILITIES

R$ million

 

12.31.2016

12.31.2015

Current liabilities

81,167

111,572

Trade payables

18,781

24,888

Current debt

31,855

57,407

Taxes payable

12,238

13,549

Employee compensation (payroll, profit-sharing and related charges)

7,159

5,085

Pension and medical benefits

2,672

2,556

Liabilities associated with assets classified as held for sale

1,605

488

Other current liabilities

6,857

7,599

Non-current liabilities

471,035

530,633

Non-current debt

353,929

435,616

Deferred taxes

856

906

Pension and medical benefits

69,996

47,618

Provision for decommissioning costs

33,412

35,728

Provisions for legal proceedings

11,052

8,776

Other non-current liabilities

1,790

1,989

Shareholders' equity

252,743

257,930

Share capital

205,432

205,432

Profit reserves and others

44,798

49,299

Non-controlling interests

2,513

3,199

Total liabilities and shareholders' equity

804,945

900,135

 

 

 

 

26

 

 

 


Statement of Cash Flows Data – Consolidated

 

R$ million

 

Jan-Dec

 

 

 

 

2016

2015

4Q-2016

3Q-2016

4Q-2015

Net income (loss)

(13,045)

(35,171)

2,760

(16,323)

(35,582)

(+) Adjustments for:

102,754

121,841

20,984

43,038

60,955

Depreciation, depletion and amortization

48,543

38,574

11,229

12,716

11,569

Foreign exchange and inflation indexation and finance charges

27,854

30,752

5,650

7,608

7,953

Reclassification of cumulative translation adjustment – CTA

3,693

66

3,627

Share of earnings in equity-accounted investments

629

797

1,275

140

1,339

Allowance for impairment of trade receivables

3,843

3641

2,148

458

3075

(Gains) / losses on disposal / write-offs of non-current assets

(951)

2,893

(1,845)

659

1,859

Deferred income taxes, net

(3,280)

(8,911)

1,402

(1,980)

(11,735)

Exploration expenditures writen-off

4,364

4,921

1,038

1,516

1,503

Impairment

20,297

47,676

3,527

15,292

46,390

Inventory write-downs to net realizable value (market value)

1,320

1,547

125

(55)

664

Pension and medical benefits (actuarial expense)

8,001

6,388

1,991

1,987

1,333

Revision and unwinding of discount on the provision for decommissioning costs

(2,591)

1,307

(1,059)

(2,677)

577

Inventories

(2,010)

1,730

(717)

848

2,573

Trade and other receivables, net

397

(1,496)

(2,768)

181

(1,768)

Judicial deposits

(3,357)

(2,526)

(1,623)

(450)

(848)

Trade payables

(4,154)

(3,890)

1,158

(341)

(1,488)

Pension and medical benefits

(2,634)

(2,367)

(906)

(498)

(766)

Taxes payable

3,216

4,510

2,908

489

(1,004)

Income tax and social contribution paid

(1,284)

(1,794)

(389)

(316)

(214)

Other assets and liabilities

858

(1,911)

(2,226)

3,834

(57)

(=) Net cash provided by (used in) operating activities

89,709

86,670

23,744

26,715

25,373

(-) Net cash provided by (used in) investing activities

(40,064)

(44,152)

(6,896)

(7,891)

(16,508)

Capital expenditures and investments in operating segments

(48,137)

(70,781)

(11,791)

(10,267)

(17,971)

Proceeds from disposal of assets (divestment)

7,231

658

4,829

2,388

33

Investments in marketable securities

842

25,971

66

(12)

1,430

(=) Net cash flow

49,645

42,518

16,848

18,824

8,865

(-) Net cash provided by (used in) financing activities

(66,726)

(12,520)

(17,719)

(12,097)

(9,584)

Proceeds from long-term financing

64,786

56,158

21,079

11,028

6,109

Repayment of principal

(105,832)

(49,741)

(32,060)

(17,584)

(12,014)

Repayment of interest

(25,563)

(20,851)

(6,587)

(5,386)

(5,442)

Dividends paid to non-controlling interest

(239)

(263)

(239)

(99)

Acquisition of non-controlling interest

122

243

88

(155)

(72)

Proceeds from sale of interest without loss of control

1,934

1,934

Effect of exchange rate changes on cash and cash equivalents

(11,656)

23,608

(81)

393

(1,306)

(=) Net increase (decrease) in cash and cash equivalents in the period

(28,737)

53,606

(952)

7,120

(2,025)

Cash and cash equivalents at the beginning of period

97,845

44,239

70,060

62,940

99,870

Cash and cash equivalents at the end of period

69,108

97,845

69,108

70,060

97,845

 

27

 

 

 


SEGMENT INFORMATION

Consolidated Income Statement by Segment – Jan- Dec/2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Sales revenues

116,033

217,181

32,809

839

97,101

(181,374)

282,589

Intersegments

110,946

59,522

8,638

807

1,461

(181,374)

Third parties

5,087

157,659

24,171

32

95,640

282,589

Cost of sales

(86,186)

(167,686)

(23,829)

(919)

(89,563)

175,572

(192,611)

Gross profit

29,847

49,495

8,980

(80)

7,538

(5,802)

89,978

Expenses

(23,086)

(18,376)

(4,894)

(212)

(7,246)

(19,357)

304

(72,867)

Selling expenses

(510)

(6,430)

(2,651)

(6)

(4,590)

29

333

(13,825)

General and administrative expenses

(1,216)

(1,535)

(716)

(83)

(937)

(6,994)

(1)

(11,482)

Exploration costs

(6,056)

(6,056)

Research and development expenses

(696)

(199)

(62)

(2)

(1)

(866)

(1,826)

Other taxes

(295)

(342)

(762)

(10)

(103)

(944)

(2,456)

Impairment

(10,700)

(8,090)

(1,217)

(24)

(266)

(20,297)

Other income and expenses, net

(3,613)

(1,780)

514

(87)

(1,349)

(10,582)

(28)

(16,925)

Operating income (loss)

6,761

31,119

4,086

(292)

292

(19,357)

(5,498)

17,111

   Net finance income (expense)

(27,185)

(27,185)

   Share of earnings in equity-accounted investments

97

(176)

282

(862)

30

(629)

Income (loss) before income taxes

6,858

30,943

4,368

(1,154)

322

(46,542)

(5,498)

(10,703)

Income taxes

(2,299)

(10,581)

(1,389)

99

(99)

10,058

1,869

(2,342)

Net income (loss)

4,559

20,362

2,979

(1,055)

223

(36,484)

(3,629)

(13,045)

Net income (loss) attributable to:

 

 

 

 

 

 

 

 

Shareholders of Petrobras

4,762

20,594

2,557

(1,055)

220

(38,273)

(3,629)

(14,824)

Non-controlling interests

(203)

(232)

422

3

1,789

1,779

 

4,559

20,362

2,979

(1,055)

223

(36,484)

(3,629)

(13,045)

Consolidated Income Statement by Segment – Jan- Dec/2015

 

R$ million

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Sales revenues

117,098

245,613

43,185

769

110,030

(195,057)

321,638

Intersegments

112,071

73,635

6,827

716

1,808

(195,057)

Third parties

5,027

171,978

36,358

53

108,222

321,638

Cost of sales

(82,908)

(199,596)

(34,490)

(846)

(101,623)

196,401

(223,062)

Gross profit

34,190

46,017

8,695

(77)

8,407

1,344

98,576

Expenses

(52,128)

(20,579)

(7,878)

(346)

(9,656)

(21,076)

696

(110,967)

Selling expenses

(741)

(6,648)

(1,975)

(6)

(7,288)

60

705

(15,893)

General and administrative expenses

(1,387)

(1,464)

(777)

(96)

(916)

(6,390)

(1)

(11,031)

Exploration costs

(6,467)

(6,467)

Research and development expenses

(499)

(386)

(169)

(30)

(4)

(936)

(2,024)

Other taxes

(552)

(2,488)

(1,295)

(6)

(244)

(4,653)

(9,238)

Impairment

(38,292)

(6,399)

(2,507)

(181)

(297)

(47,676)

Other income and expenses, net

(4,190)

(3,194)

(1,155)

(27)

(907)

(9,157)

(8)

(18,638)

Operating income (loss)

(17,938)

25,438

817

(423)

(1,249)

(21,076)

2,040

(12,391)

Net finance income (expense)

(28,041)

(28,041)

   Share of earnings in equity-accounted investments

(1,145)

1,192

403

(687)

31

(591)

(797)

Income (loss) before income taxes

(19,083)

26,630

1,220

(1,110)

(1,218)

(49,708)

2,040

(41,229)

Income taxes

6,099

(8,649)

(277)

144

425

9,010

(694)

6,058

Net income (loss)

(12,984)

17,981

943

(966)

(793)

(40,698)

1,346

(35,171)

Net income (loss) attributable to:

 

 

 

 

 

 

 

 

Shareholders of Petrobras

(12,963)

18,034

423

(966)

(798)

(39,912)

1,346

(34,836)

Non-controlling interests

(21)

(53)

520

5

(786)

(335)

 

(12,984)

17,981

943

(966)

(793)

(40,698)

1,346

(35,171)

 

28

 

 

 


 

Consolidated Income Statement by Segment – 4Q-2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Sales revenues

32,663

54,165

7,802

227

23,352

(47,720)

70,489

Intersegments

31,416

13,489

2,234

220

361

(47,720)

Third parties

1,247

40,676

5,568

7

22,991

70,489

Cost of sales

(21,576)

(44,029)

(5,316)

(236)

(21,331)

44,811

(47,677)

Gross profit

11,087

10,136

2,486

(9)

2,021

(2,909)

22,812

Expenses

(1,860)

(4,509)

(244)

(26)

(1,895)

(2,539)

72

(11,001)

Selling expenses

(113)

(1,567)

(443)

(2)

(1,021)

16

79

(3,051)

General and administrative expenses

(264)

(459)

(149)

(22)

(274)

(1,777)

(2,945)

Exploration costs

(1,409)

(1,409)

Research and development expenses

(44)

(55)

(16)

(210)

(325)

Other taxes

(36)

(173)

(177)

(3)

(12)

(455)

(856)

Impairment

(1,791)

(2,017)

229

52

(3,527)

Other income and expenses, net

1,797

(238)

312

1

(640)

(113)

(7)

1,112

Operating income (loss)

9,227

5,627

2,242

(35)

126

(2,539)

(2,837)

11,811

   Net finance income (expense)

(5,309)

(5,309)

   Share of earnings in equity-accounted investments

(52)

(696)

(56)

(476)

5

(1,275)

Income (loss) before income taxes

9,175

4,931

2,186

(511)

131

(7,848)

(2,837)

5,227

Income taxes

(3,138)

(1,914)

(762)

11

(42)

2,414

964

(2,467)

Net income (loss)

6,037

3,017

1,424

(500)

89

(5,434)

(1,873)

2,760

Net income (loss) attributable to:

 

 

 

 

 

 

 

 

Shareholders of Petrobras

6,075

2,994

1,318

(500)

89

(5,593)

(1,873)

2,510

Non-controlling interests

(38)

23

106

159

250

 

6,037

3,017

1,424

(500)

89

(5,434)

(1,873)

2,760

Consolidated Income Statement by Segment – 3Q-2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Sales revenues

30,073

53,984

7,856

167

24,300

(45,937)

70,443

Intersegments

28,842

14,412

2,174

160

349

(45,937)

Third parties

1,231

39,572

5,682

7

23,951

70,443

Cost of sales

(22,175)

(42,692)

(5,336)

(190)

(22,527)

45,814

(47,106)

Gross profit

7,898

11,292

2,520

(23)

1,773

(123)

23,337

Expenses

(12,472)

(7,640)

(2,670)

(49)

(1,827)

(8,747)

36

(33,369)

Selling expenses

(99)

(1,522)

(724)

(1)

(1,091)

62

42

(3,333)

General and administrative expenses

(297)

(355)

(187)

(18)

(224)

(1,960)

(3,041)

Exploration costs

(1,859)

(1,859)

Research and development expenses

(214)

(41)

(14)

(1)

(221)

(491)

Other taxes

(138)

(32)

(195)

(2)

(7)

(238)

(612)

Impairment

(8,556)

(4,948)

(1,446)

(24)

(318)

(15,292)

Other income and expenses, net

(1,309)

(742)

(104)

(4)

(186)

(6,390)

(6)

(8,741)

Operating income (loss)

(4,574)

3,652

(150)

(72)

(54)

(8,747)

(87)

(10,032)

Net finance income (expense)

(7,122)

(7,122)

   Share of earnings in equity-accounted investments

141

(41)

134

(384)

9

1

(140)

Income (loss) before income taxes

(4,433)

3,611

(16)

(456)

(45)

(15,868)

(87)

(17,294)

Income taxes

1,556

(1,242)

51

25

18

533

30

971

Net income (loss)

(2,877)

2,369

35

(431)

(27)

(15,335)

(57)

(16,323)

Net income (loss) attributable to:

 

 

 

 

 

 

 

 

Shareholders of Petrobras

(2,870)

2,416

(63)

(431)

(28)

(15,425)

(57)

(16,458)

Non-controlling interests

(7)

(47)

98

1

90

135

 

(2,877)

2,369

35

(431)

(27)

(15,335)

(57)

(16,323)

 

29

 

 

 


Other Income (Expenses) by Segment – 2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Unscheduled stoppages and pre-operating expenses

(6,176)

(218)

(156)

(10)

(6,560)

Pension and medical benefits

(4,956)

(4,956)

(Losses)/gains on legal, administrative and arbitral proceedings

(1,113)

(561)

(469)

(3)

(1,083)

(1,588)

(4,817)

Voluntary Separation Incentive Plan - PIDV

(1,602)

(858)

(143)

(434)

(1,045)

(4,082)

Cumulative Translation Adjustment - CTA

29

(3,722)

(3,693)

Provision for doubtful receivables

(2,081)

(44)

(100)

(2,225)

Institutional relations and cultural projects

(16)

(16)

(1)

(89)

(757)

(879)

Operating expenses with thermoeletric plants

(337)

(337)

Provision for assumption of debts of suppliers with subcontractors

(333)

(333)

Expenses with Health, safety and environment

(57)

(50)

(20)

(4)

(150)

(281)

Reimbursment of expenses regarding "Car Wash" operation

432

432

Government Grants

15

106

444

22

587

Ship/Take or Pay Agreements with Gas Distributors

(1)

950

949

Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects

254

(344)

315

8

718

951

(Expenditures)/reimbursements from operations in E&P partnerships

1,988

1,988

Gains / (losses) on decommissioning of returned/abandoned areas

4,864

4,864

Others

645

176

(69)

(84)

253

574

(28)

1,467

 

(3,613)

(1,780)

514

(87)

(1,349)

(10,582)

(28)

(16,925)

Other Income (Expenses) by Segment – 2015

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Unscheduled stoppages and pre-operating expenses

(3,056)

(749)

(327)

(24)

(4,156)

Pension and medical benefits

(3,790)

(3,790)

(Losses)/gains on legal, administrative and arbitral proceedings

(176)

(1,376)

(26)

(788)

(3,217)

(5,583)

Voluntary Separation Incentive Plan - PIDV

(100)

(65)

(126)

(18)

(91)

(17)

(417)

Provision for doubtful receivables

(51)

(354)

(6)

(795)

(1,206)

Institutional relations and cultural projects

(61)

(54)

(5)

(205)

(1,076)

(1,401)

Operating expenses with thermoeletric plants

(386)

(386)

Expenses with Health, safety and environment

(64)

(67)

(23)

(1)

(2)

(157)

(314)

Reimbursment of expenses regarding "Car Wash" operation

230

230

Government Grants

18

27

7

10

62

Ship/Take or Pay Agreements with Gas Distributors

136

641

777

Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects

(1,926)

(219)

(654)

(7)

13

(100)

(2,893)

(Expenditures)/reimbursements from operations in E&P partnerships

1,863

1,863

Gains / (losses) on decommissioning of returned/abandoned areas

(550)

(550)

Others

(223)

(337)

(250)

(1)

166

(221)

(8)

(874)

 

(4,190)

(3,194)

(1,155)

(27)

(907)

(9,157)

(8)

(18,638)

 


30

 

 

 


Other Income (Expenses) by Segment – 4Q-2016

 

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Unscheduled stoppages and pre-operating expenses

(1,030)

(25)

(32)

(1)

(1,088)

Pension and medical benefits

(1,239)

(1,239)

(Losses)/gains on legal, administrative and arbitral proceedings

183

(289)

(25)

(1)

(157)

712

423

Voluntary Separation Incentive Plan - PIDV

19

10

1

(443)

16

(397)

Cumulative Translation Adjustment - CTA

29

(95)

(66)

Provision for doubtful receivables

(2,060)

(4)

1

(7)

(2,070)

Institutional relations and cultural projects

(3)

(4)

(46)

(189)

(242)

Operating expenses with thermoeletric plants

(62)

(62)

Provision for assumption of debts of suppliers with subcontractors

598

598

Expenses with Health, safety and environment

(16)

(7)

(5)

(1)

(39)

(68)

Reimbursment of expenses regarding "Car Wash" operation

205

205

Government Grants

3

20

145

(14)

20

174

Ship/Take or Pay Agreements with Gas Distributors

292

292

Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects

1,501

(123)

357

110

1,845

(Expenditures)/reimbursements from operations in E&P partnerships

343

343

Gains / (losses) on decommissioning of returned/abandoned areas

1,622

1,622

Others

637

155

(360)

16

7

394

(7)

842

 

1,797

(238)

312

1

(640)

(113)

(7)

1,112

 

 

Other Income (Expenses) by Segment – 3Q-2016

 

 

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

 

 

 

 

 

 

 

 

 

Unscheduled stoppages and pre-operating expenses

(1,203)

(58)

(35)

(2)

(1,298)

Pension and medical benefits

(1,239)

(1,239)

(Losses)/gains on legal, administrative and arbitral proceedings

(638)

(119)

(411)

(2)

(234)

(1,263)

(2,667)

Voluntary Separation Incentive Plan - PIDV

(1,056)

(601)

(94)

(721)

(2,472)

Cumulative Translation Adjustment - CTA

(3,627)

(3,627)

Provision for assumption of debts of suppliers with subcontractors

(931)

(931)

Provision for doubtful receivables

13

(26)

(13)

Institutional relations and cultural projects

(1)

(3)

(18)

(183)

(205)

Operating expenses with thermoeletric plants

(67)

(67)

Expenses with Health, safety and environment

(5)

(9)

(4)

(37)

(55)

Reimbursment of expenses regarding "Car Wash" operation

148

148

Government Grants

4

33

101

5

1

144

(Expenditures)/reimbursements from operations in E&P partnerships

(3)

301

298

Gains / (losses) on disposal/write-offs of assets; returned areas and cancelled projects

(1,177)

(75)

1

591

(660)

(Expenditures)/reimbursements from operations in E&P partnerships

523

523

Gains / (losses) on decommissioning of returned/abandoned areas

3,243

3,243

Others

(65)

77

105

(7)

65

(32)

(6)

137

 

(1,309)

(742)

(104)

(4)

(186)

(6,390)

(6)

(8,741)

 


31

 

 

 


Consolidated Assets by Segment – 12 . 31 .2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Total assets

456,594

171,359

63,515

1,699

20,304

110,057

(18,583)

804,945

Current assets

18,262

40,609

11,707

1,319

9,906

81,262

(17,158)

145,907

Non-current assets

438,332

130,750

51,808

380

10,398

28,795

(1,425)

659,038

Long-term receivables

24,870

10,793

6,539

12

3,314

22,285

(1,262)

66,551

Investments

4,722

3,597

1,520

43

47

19

9,948

Property, plant and equipment

401,057

115,745

42,675

325

6,308

5,929

(163)

571,876

Operating assets

295,656

101,520

38,659

315

5,389

4,798

(163)

446,174

Assets under construction

105,401

14,225

4,016

10

919

1,131

125,702

Intangible assets

7,683

615

1,074

729

562

10,663

Consolidated Assets by Segment – 12.31.2015

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Total assets

483,396

177,631

76,023

1,885

20,588

154,065

(13,453)

900,135

Current assets

14,215

35,247

9,424

176

8,979

112,715

(12,149)

168,607

Non-current assets

469,181

142,384

66,599

1,709

11,609

41,350

(1,304)

731,528

Long-term receivables

25,250

9,309

6,277

12

3,355

32,792

(1,142)

75,853

Investments

7,054

3,431

1,781

1,339

134

33

13,772

Property, plant and equipment

428,447

128,982

57,300

358

7,296

7,610

(162)

629,831

Operating assets

310,761

112,470

47,611

317

6,175

5,798

(162)

482,970

Assets under construction

117,686

16,512

9,689

41

1,121

1,812

146,861

Intangible assets

8,430

662

1,241

824

915

12,072

 

 

 

 

 

 

 

 

 

 

32

 

 

 


Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Net income (loss)

4,559

20,362

2,979

(1,055)

223

(36,484)

(3,629)

(13,045)

Net finance income (expense)

27,185

27,185

Income taxes

2,299

10,581

1,389

(99)

99

(10,058)

(1,869)

2,342

Depreciation, depletion and amortization

36,441

7,951

2,946

21

553

631

48,543

EBITDA

43,299

38,894

7,314

(1,133)

875

(18,726)

(5,498)

65,025

Share of earnings in equity-accounted investments

(97)

176

(282)

862

(30)

629

Impairment losses / (reversals)

10,700

8,090

1,217

24

266

20,297

Realization of cumulative translation adjustment

(29)

3,722

3,693

Gains / (losses) on disposal / write-offs of assets

(254)

344

(315)

(8)

(718)

(951)

Adjusted EBITDA*

53,648

47,475

7,934

(247)

1,103

(15,722)

(5,498)

88,693

Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 2015

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Net income (loss)

(12,984)

17,981

943

(966)

(793)

(40,698)

1,346

(35,171)

Net finance income (expense)

28,041

28,041

Income taxes

(6,099)

8,649

277

(144)

(425)

(9,010)

694

(6,058)

Depreciation, depletion and amortization

26,563

7,525

2,962

29

597

898

38,574

EBITDA

7,480

34,155

4,182

(1,081)

(621)

(20,769)

2,040

25,386

Share of earnings in equity-accounted investments

1,145

(1,192)

(403)

687

(31)

591

797

Impairment losses / (reversals)

38,292

6,399

2,507

181

297

47,676

Realization of cumulative translation adjustment

Gains / (losses) on disposal / write-offs of assets

1,926

219

654

7

(13)

100

2,893

Adjusted EBITDA*

48,843

39,581

6,940

(206)

(368)

(20,078)

2,040

76,752

Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 4Q-2016

 

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Net income (loss)

6,037

3,017

1,424

(500)

89

(5,434)

(1,873)

2,760

Net finance income (expense)

5,309

5,309

Income taxes

3,138

1,914

762

(11)

42

(2,414)

(964)

2,467

Depreciation, depletion and amortization

8,137

2,187

756

3

135

11

11,229

EBITDA

17,312

7,118

2,942

(508)

266

(2,528)

(2,837)

21,765

Share of earnings in equity-accounted investments

52

696

56

476

(5)

1,275

Impairment losses / (reversals)

1,791

2,017

(229)

(52)

3,527

Realization of cumulative translation adjustment

(29)

95

66

Gains / (losses) on disposal / write-offs of assets

(1,501)

123

(357)

(110)

(1,845)

Adjusted EBITDA*

17,654

9,925

2,412

(32)

209

(2,543)

(2,837)

24,788

Reconciliation of Consolidated Adjusted EBITDA Statement by Segment – 3Q-2016

*

R$ million

 

 

 

 

 

 

 

 

 

 

E&P

RTM

GAS & POWER

BIOFUEL

DISTRIB.

CORP.

ELIMIN.

TOTAL

Net income (loss)

(2,877)

2,369

35

(431)

(27)

(15,335)

(57)

(16,323)

Net finance income (expense)

7,122

7,122

Income taxes

(1,556)

1,242

(51)

(25)

(18)

(533)

(30)

(971)

Depreciation, depletion and amortization

9,725

1,913

737

5

126

210

12,716

EBITDA

5,292

5,524

721

(451)

81

(8,536)

(87)

2,544

Share of earnings in equity-accounted investments

(141)

41

(134)

384

(9)

(1)

140

Impairment losses / (reversals)

8,556

4,948

1,446

24

318

15,292

Realization of cumulative translation adjustment

3,627

3,627

Gains / (losses) on disposal / write-offs of assets

1,177

75

(1)

(592)

659

Adjusted EBITDA*

14,884

10,588

2,033

(43)

389

(5,502)

(87)

22,262

 

 

* See definitions of Adjusted EBITDA in glossary.

33

 

 


 

 

Glossary

 

ACL – Ambiente de Contratação Livre (Free contracting market) in the electricity system.

ACR - Ambiente de Contratação Regulada (Regulated contracting market) in the electricity system.

ANP - Brazilian National Petroleum, Natural Gas and Biofuels Agency.

Reference feedstock or installed capacity of primary processing - Maximum sustainable feedstock processing reached at the distillation units at the end of each period, respecting the project limits of equipment and the safety, environment and product quality requirements. It is lower than the authorized capacity set by ANP (including temporary authorizations) and by environmental protection agencies.

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.

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.

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 that helps investors 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. 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.

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, government take 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.

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.

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.

Refining plants utilization factor (%) - Feedstock processed (excluding NGL) divided by the reference feedstock.

 

 

 

Free cash flow - Net cash provided by operating activities less capital expenditures and investments in operating segments. Free cash flow 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 calculated in accordance with IFRS. It may not be comparable to free cash flow of other companies, however management believes that it is an appropriate supplemental measure that helps investors assess our liquidity and supports leverage management.

LPG – Liquified crude oil gas.

LNG – Liquified natural gas.

Operating indicators – indicators used for businesses management and are not reviewed by independent auditor.

NGL – Natural gas liquids.

Lifting Cost - Crude oil and natural gas lifting cost indicator, which considers expenditures occurred in the period.

LTM Adjusted EBITDA – sum of the last 12 months (Last Twelve Months) of Adjusted EBITDA.

Basic and diluted earnings (losses) per share - calculated based on the weighted average number of shares.

Operating margin - calculated based on operating income (loss) excluding write-offs of overpayments incorrectly capitalized.

 

Adjusted EBITDA margin - Adjusted EBITDA divided by sales revenues.

Market share - Relation between Distribution sales and total market. Beginning in 2015, our market share excludes sales made to wholesalers. Market share for prior periods was revised pursuant to the changes made ​​ by the Brazilian National Petroleum, Natural Gas and Biofuels Agency (ANP) and by the Brazilian Wholesalers and Fuel Traders Syndicate (Sindicom). Prior periods are presented based on the new methodology.

Total liabilities net – Total liability less adjusted cash and cash equivalents.

PESA – Petrobras Argentina S.A.

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.

Domestic crude oil sales price - Average between the prices of exports and 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.

Jet fuel – Aviation fuel.

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 31 st , 2016, the presentation related to the business segment information reflects the top management assessment related to e performance and the business resources allocation.

 

 

 

 

 


 

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: March 21, 2017

PETRÓLEO BRASILEIRO S.A—PETROBRAS

By: /s/ Ivan de Souza Monteiro

____________________________________

Ivan de Souza Monteiro

Chief Financial Officer and Investor Relations Officer

 

 

Petroleo Brasileiro ADR (NYSE:PBR.A)
Gráfico Histórico do Ativo
De Mar 2024 até Abr 2024 Click aqui para mais gráficos Petroleo Brasileiro ADR.
Petroleo Brasileiro ADR (NYSE:PBR.A)
Gráfico Histórico do Ativo
De Abr 2023 até Abr 2024 Click aqui para mais gráficos Petroleo Brasileiro ADR.