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____
This report on Form 6-K is incorporated by reference in the Registration
Statement on Form F-3 of Petróleo Brasileiro -- Petrobras (No. 333-163665).
FIRST QUARTER OF 2013
RESULTS
(A free translation from the original in Portuguese)
Rio de Janeiro – April 26, 2013 – Petrobras today announces its consolidated results stated in millions of Reais, prepared in accordance with International Financial Reporting Standards – IFRS issued by the International Accounting Standards Board – IASB.
Consolidated net income attributable to the shareholders of Petrobras reached R$7,693 million in the 1Q-2013. Adjusted EBITDA reached R$16,231 million in the 1Q-2013, 36% higher compared to the 4Q-2012.
Highlights
R$ million | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
2012 |
2013 X 2012 | ||||||
7,747 |
(1) |
Consolidated net income attributable to the shareholders of Petrobras |
7,693 |
9,214 |
(17) | |||||
2,614 |
(2) |
Total domestic and international crude oil and natural gas production (Mbbl/d) |
2,552 |
2,676 |
(5) | |||||
11,944 |
|
36 |
|
Adjusted EBITDA |
|
16,231 |
|
16,521 |
|
(2) |
254,852 |
(10) |
Market capitalization (Parent Company) |
228,203 |
311,659 |
(27) |
The Company reported 1Q-2013 earnings of R$ 7,693 million and the following highlights:
· A 5.4% increase of diesel prices and a 6.6% increase of gasoline prices in January 30, as well as a 5% increase of diesel prices in March 6, helped reduce the gap between domestic prices for oil products and international prices.
· Higher performance indicators in refining operations, reaching 2,083 Mbbl/d of feedstock processed (6% increase compared to the 4Q-2012), reducing oil products imports.
· A 36% increase in the Adjusted EBITDA, driven by lower operating expenses, along with the highlights above.
· Oil production decreased as previously scheduled, due to a higher number of stoppages and to the natural production decline of the fields, partially offset by the higher production of the new production systems.
· On February 20 2013, the Company reached the level of 300 Mbbl/d of oil production at the pre-salt layer.
Comments from the CEO
Mrs. Maria das Graças Silva Foster
Dear Shareholders and Investors,
In the first quarter of 2013, we achieved a net income before financial results, share of profit of equity-accounted investments and income taxes of R$ 9.8 billion, an increase of 72% as compared to the prior quarter. Of the principal factor behind this improvement, I would like to highlight the increases in diesel and gasoline prices which took place in January and March 2013, higher production of oil products at our refineries, and lower operating expenses. Net income attributable to the shareholders of Petrobras was R$ 7.7 billion, in line with the net income of the 4Q12, which benefited from R$ 2.1 billion in lower income tax due to the provisioning of interest on capital.
As we previously announced, oil production fell in the 1Q13 (4% as compared to 4Q12). In our 2013-2017 Business & Management Plan (2013-17 BMP), we stated that average production of oil and natural gas throughout 2013 would be similar to that of 2012, with lower levels in the first half of the year due to a higher rate of maintenance stoppages. In 1Q13 our average refinery output set new daily records of processing. Throughput was 2,127 thousand bpd, increasing 6% over the previous quarter as a result of higher operational efficiency in refineries, with an average utilization factor of 98%. We also maintained excellent operating performance in our gas and power business during the quarter, supplying an average of 88 million m3/d per day of natural gas, and generating an average of 5,120 MW of power at our thermoelectric plants.
I would also like to stress our confidence in the outlook for growth of Petrobras’ oil and gas production. We started operating two units this quarter, FPSO Cidade de São Paulo and Cidade de Itajaí. FPSO Cidade de Paraty has been on location at Lula NE field since April 18th, where it is being anchored, and is due to start-up on May 28th. An additional four units will go on stream throughout the year (P-63, P-55, P-58 and P-61); contributing to the sustainable production increase as from the second half of 2013.
I’ve been saying that improving our cash flow would not come only from price increases, but also from our operational efficiency and cost optimization. Price increases are indeed important and we remain committed to an alignment with international prices, as shown in the latest price increases. However, it is just as important to improve our efficiency in operational activities and in capital expenditures with projects, objectives evident in programs such as Proef (operational efficiency increase), PRC-Poço (well capital expenditure reduction), Infralog (logistical optimization), Prodesin (divestment portfolio) and Procop (operating costs optimization). I would like to highlight the contribution of the latter: from January to March 2013, we targeted a reduction in operating costs of R$ 646 million. During the first quarter, we were able to save R$ 1.3 billion, which is one third of the 2013 target (R$ 3.8 billion).
We are doing our homework, and results are being delivered as planned. I constantly monitor the progress of our investment projects and structuring programs with the Directors, Executive Managers, and all other leaders involved. I regard the increased integration between the Company’s areas and their teams as extremely positive; the proper management of our project portfolio provides us with the confidence that we will be able to achieve the goals of 2013-17 BMP, which will guarantee the returns expected by our shareholders and investors.
Maria das Graças Silva Foster
Chief Executive Officer
2 |
Main Items and Consolidated Economic Indicators
R$ million | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
2012 |
2013 X 2012 | ||||||
73,405 |
(1) |
Sales revenues |
72,535 |
66,134 |
10 | |||||
16,562 |
14 |
Gross profit |
18,856 |
20,244 |
(7) | |||||
5,739 |
72 |
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
9,849 |
11,771 |
(16) | |||||
2,788 |
(50) |
Net finance income (expense) |
1,390 |
465 |
199 | |||||
7,747 |
(1) |
Consolidated net income attributable to the shareholders of Petrobras |
7,693 |
9,214 |
(17) | |||||
0.59 |
- |
Basic and diluted earnings per share 1 |
0.59 |
0.71 |
(17) | |||||
254,852 |
(10) |
|
Market capitalization (Parent Company) |
|
228,203 |
311,659 |
(27) | |||
23 |
3 |
Gross margin (%) |
26 |
31 |
(5) | |||||
8 |
6 |
Operating margin (%) 2 |
14 |
18 |
(4) | |||||
11 |
- |
Net margin (%) |
11 |
14 |
(3) | |||||
11,944 |
36 |
|
Adjusted EBITDA – R$ million 3 |
|
16,231 |
16,521 |
(2) | |||
Net Income before financial results, share of profit of equity-accounted investments and income taxes by business segment |
||||||||||
17,474 |
(14) |
. Exploration & Production |
15,084 |
18,846 |
(20) | |||||
(8,715) |
25 |
. Refining, Transportation and Marketing |
(6,537) |
(7,101) |
8 | |||||
579 |
104 |
. Gas & Power |
1,183 |
989 |
20 | |||||
(49) |
(37) |
. Biofuel |
(67) |
(51) |
(31) | |||||
823 |
32 |
. Distribution |
1,083 |
552 |
96 | |||||
(4) |
- |
. International |
1,188 |
1,447 |
(18) | |||||
(2,770) |
- |
. Corporate |
(2,778) |
(2,445) |
(14) | |||||
24,329 |
(19) |
Capital expenditures and investments |
19,769 |
18,020 |
10 | |||||
|
||||||||||
110.02 |
2 |
|
Brent crude (US$/bbl) |
|
112.55 |
118.49 |
|
(5) | ||
2.06 |
(3) |
|
Average commercial selling rate for U.S. dollar (R$/U.S.$) |
|
2.00 |
1.77 |
|
13 | ||
2.04 |
(1) |
|
Period-end commercial selling rate for U.S. dollar (R$/U.S.$) |
|
2.01 |
1.82 |
|
10 | ||
7.18 |
- |
Selic interest rate - average (%) |
7.13 |
10.30 |
|
(3) | ||||
Average price indicators |
||||||||||
196.33 |
4 |
|
Domestic basic oil products price (R$/bbl) |
|
203.74 |
176.72 |
|
15 | ||
Sales price - Brazil |
|
|||||||||
100.56 |
2 |
. Crude oil (U.S. dollars/bbl) 4 |
102.91 |
111.56 |
|
(8) | ||||
46.50 |
2 |
|
. Natural gas (U.S. dollars/bbl) |
|
47.42 |
52.12 |
|
(9) | ||
- |
Sales price - International |
|
||||||||
93.43 |
1 |
|
. Crude oil (U.S. dollars/bbl) |
|
94.26 |
99.99 |
|
(6) | ||
13.80 |
67 |
|
. Natural gas (U.S. dollars/bbl) |
|
23.02 |
20.15 |
|
14 |
______________________
1 Basic and diluted earnings per share calculated based on the weighted average number of shares.
2 Calculated based on net income before financial results, share of profit of equity-accounted investments and income taxes.
3 EBITDA + share of profit of equity-accounted investments and impairment.
4 Average between exports and the internal transfer prices from Exploration & Production to Refining, Transportation and Marketing.
3 |
RESULTS OF OPERATIONS
1Q-2013 x 4Q-2012 Results:
Gross Profit
Gross profit was 14% higher (R$ 2,294 million), mainly due to:
Ø Sales revenues of R$ 72,535 million, 1% lower compared to the 4Q-2012, due to the decreased domestic demand (3%), mainly of diesel (7%) and gasoline (5%), and lower crude oil exports generated by lower production and higher feedstock processed. These effects were partially offset by the increase of diesel and gasoline prices in January and March and by increased oil product exports.
Ø Costs of sales of R$ 53,679 million, 6% lower compared to the 4Q-2012 due to the lower share of oil product imports over sales volumes, mainly due to the 3% decrease on domestic sales volume and to increased domestic oil product production.
Net income before financial results, share of profit of equity-accounted investments and income taxes
Net income before financial results, share of profit of equity-accounted investments and income taxesincreased by 72% (R$ 4,110 million), mainly due to the higher gross profit, to lower write-offs of dry or sub-commercial wells in Brazil (R$ 656 million) and to the decrease in other operating expenses (R$ 658 million) that were impacted by impairment charges in the 4Q-2012.
Net finance income (expense)
Positive net finance income was R$ 1,390 million, mainly as a result of the exchange variation gain on net debt (impact of 1.5% from the appreciation of the Real relative to the U.S. dollar). In the 4Q-2012, the positive net finance income of R$ 2,788 million was impacted by the recognition of gains on disposal of National Treasury Notes – B Series (NTN-B) and by the monetary updating of judicial deposits (R$2,635 million).
Net income attributable to the shareholders of Petrobras
Net income attributable to the shareholders of Petrobras reached R$ 7,693 million, flat compared to the 4Q-2012. The increase of net income before financial results, share of profit of equity-accounted investments and income taxes (72%) was partially offset by the lower net finance income and by the higher income tax expenses on net income that in the 4Q-2012 were reduced by the tax benefit of R$ 2,131 million from the deduction of interest on capital.
4 |
RESULTS OF OPERATIONS
1Q-2013 x 1Q-2012 Results:
Gross Profit
Gross profit was 7% lower (R$ 1,388 million), mainly due to:
Ø Sales revenues of R$ 72,535 million, 10% higher compared to the 1Q-2012, reflecting:
· Higher oil product prices in the domestic market due to increased gasoline and diesel prices, to higher electricity prices besides the impact of the depreciation of the Real (13% impact) on oil products that are adjusted to reflect international prices;
· A 9% increase in domestic demand, mainly of gasoline (6%), diesel (7%), natural gas (29%) and fuel oil (57%), offset by lower crude oil exports volumes due to higher feedstock processed and to lower crude oil production.
Ø Cost of sales of R$ 53,679 million, 17% higher compared to the 1Q-2012, due to:
· A 9% increase in domestic sales volumes, mainly met by higher diesel and natural gas imports;
· The impact of the depreciation of the Real (13% impact) on crude oil, oil products and natural gas import costs;
· Increased oil production expenses, due to higher number of well maintenances and to the production start-up of new plants.
Net income before financial results, share of profit of equity-accounted investments and income taxes
Net income before financial results, share of profit of equity-accounted investments and income taxes reached R$ 9,849 million, a 16% decrease compared to the 1Q-2012, due to the lower gross profit and to a 6% increase in operating expenses, mainly as a result of higher exploration costs (R$271 million), reflecting higher geology and geophysics expenses.
Net finance income (expense)
Positive net finance income of R$1,390 million, R$ 925 million higher compared to the 1Q-2012, driven by positive exchange variation effects on a higher net debt.
Net income attributable to the shareholders of Petrobras
Net income attributable to the shareholders of Petrobras reached R$ 7,693 million in the 1Q-2013, a 17% decrease (R$1,521 million) compared to the 1Q-2012, mainly reflecting the lower net income before financial results, share of profit of equity-accounted investments and income taxes and the higher income tax expenses on net income that in the 1Q-2012 were reduced by the tax benefit of R$ 887 million from the deduction of interest on capital. These effects were partially offset by the higher net finance income.
5 |
NET INCOME BY BUSINESS SEGMENT
Petrobras is an integrated energy company, with the greater part of its oil and gas production in the Exploration & Production segment being transferred to other business segments of the Company.
The measurement of segment results includes transactions carried out with third parties and transactions between business areas which are charged at internal transfer prices defined between the areas using methods based on market parameters.
EXPLORATION & PRODUCTION
For the first quarter of |
|||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | ||||
11,521 |
|
(14) |
|
|
9,958 |
|
12,444 |
|
(20) |
(1Q-2013 x 4Q-2012): Net income decreased due to the lower crude oil and NGL production, besides the higher depreciation/depletion costs. These effects were partially offset by lower write-offs of dry or sub-commercial wells.
The spread between the average domestic oil price (sale/transfer) and the average Brent price increased from U.S.$9.46/bbl in the 4Q-2012 to U.S.$9.64/bbl in the 1Q-2013. |
(1Q-2013 x 1Q-2012): Net income was lower due to decreased crude oil and NGL production, higher depreciation/depletion costs, higher personnel expenses, increased freight costs for oil platforms, higher well interventions and maintenances costs, as well as higher geological and geophysical expenses. These effects were partially offset by higher crude oil prices (sales/transfer), reflecting the depreciation of the Real.
The spread between the average domestic oil price (sale/transfer) and the average Brent price increased from U.S.$6.93/bbl in the 1Q-2012 to U.S.$9.64/bbl in 1Q-2013. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Exploration & Production - Brazil (Mbbl/d) (*) |
2013 |
2012 |
2013 X | |||||
1,980 |
|
(4) |
|
Crude oil and NGLs |
|
1,910 |
2,066 |
|
(8) | |
398 |
|
1 |
|
Natural gas 5 |
|
400 |
364 |
|
10 | |
2,378 |
|
(3) |
|
Total |
|
2,310 |
2,430 |
|
(5) |
(1Q-2013 x 4Q-2012): As previously scheduled, crude oil and NGL production decreased due to the higher number of scheduled stoppages, to the natural decline of the fields, to platforms SS-11 and P-34 that departed from Baúna and Jubarte fields, respectively, besides the end of extended well test of Oliva.
These effects were partially offset by the start-up of the ultimate production system of FPSO Cidade de Itajaí, by the higher output of FPSO Cidade de Anchieta in Baleia Azul field, by the production start-up of FPSO Cidade de São Paulo in Sapinhoá field and the anticipated production system in Sapinhoá Norte, through FPSO Cidade de São Vicente. |
(1Q-2013 x 1Q-2012): Crude oil and NGL production decreased due to higher number of stoppages, to interruption of Frade field production, to platforms SS-11 and P-34 that departed from Baúna and Jubarte fields, respectively, besides the natural decline in production from fields.
Production started-up in FPSO Cidade de Anchieta in the Baleia Azul field, FPSO Cidade de São Paulo in the Sapinhoá field and FPSO Cidade de Itajaí in the Baúna field.
Natural gas production increased due to the higher efficiency of Mexilhão field and to the production start-up in FPSO Cidade de Santos in the Uruguá field. |
___________
(*) Not revised by independent auditor.
5 Does not include LNG. Includes gas reinjection.
6 |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Lifting Cost - Brazil 6 (*) |
2013 |
2012 |
2013 X | |||||
U.S.$/barrel: |
||||||||||
13.80 |
|
7 |
|
Excluding production taxes |
|
14.76 |
|
12.91 |
|
14 |
33.11 |
|
1 |
|
Including production taxes |
|
33.56 |
|
35.61 |
|
(6) |
|
|
|
|
| ||||||
|
|
R$/barrel: |
|
|
| |||||
28.33 |
|
4 |
|
Excluding production taxes |
|
29.49 |
|
22.57 |
|
31 |
67.87 |
|
(1) |
|
Including production taxes |
|
67.08 |
|
61.60 |
|
9 |
Lifting Cost - Excluding production taxes – U.S.$/barrel
(1Q-2013 x 4Q-2012): Lifting cost excluding production taxes in U.S.$/barrel increased by 7%. Excluding the impact of the depreciation of the Real it increased by 5% mainly due to the lower production. |
(1Q-2013 x 1Q-2012): Lifting cost excluding production taxes in U.S.$/barrel increased by 14% in the 1Q-2013 compared to the 1Q-2012. Excluding the impact of the depreciation of the Real it increased by 22% due to the higher number of well maintenances in the Marlim, Barracuda, Espadarte and Roncador fields, the production start-up of FPSOs Cidade de Anchieta (Baleia Azul), Cidade de São Paulo (Sapinhoá) and Cidade de Itajaí (Baúna), as well as higher employee compensation costs arising from the 2012 Collective Bargaining Agreements and lower production volumes. |
Lifting Cost - Including production taxes – U.S.$/barrel
(1Q-2013 x 4Q-2012): Lifting cost, including production taxes, in U.S.$/barrel, increased by 1%. Excluding the impact of the depreciation of the Real it remained relatively flat. |
(1Q-2013 x 1Q-2012): Lifting cost including production taxes, in U.S.$/barrel, decreased by 6% in the 1Q-2013 compared to the 1Q-2012. Excluding the impact of the depreciation of the Real it decreased by 2% due to the lower average reference price for domestic oil (adjusted to reflect international prices) and to the new levels of special participation charges in Marlim, Jubarte, Marlim Leste and Barracuda fields, due to lower production at these fields. |
___________________________________________________________
(*) Not revised by independent auditor.
6 Lifting cost was revised to exclude scheduled stoppages expenses. Though lifting cost is a non-GAAP measure, it was revised pursuant to the International Financial Reporting Standards – IFRS. Based on the previous criteria (pursuant to USGAAP), such expenses impacted our lifting cost at the period of their realization, at the moment of the consumption of the materials or completion/rendering of services. Amounts previously reported for 2012 were recalculated for comparability purposes. Such adjustment did not impact our financial statements and EBITDA, for which the amortization of scheduled stoppages was already computed as Depreciation, Amortization and Depletion according to the period of realization.
7
FINANCIAL HIGHLIGHTS
REFINING, TRANSPORTATION AND MARKETING
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | |||||
(5,650) |
|
25 |
|
|
|
(4,256) |
|
(4,599) |
|
7 |
(1Q-2013 x 4Q-2012):The decreased net loss was due to the higher diesel and gasoline domestic prices in January and March, besides the lower share of oil product imports over sales volumes, generated by higher feedstock processed at the refineries and by the lower domestic demand. |
(1Q-2013 x 1Q-2012): The decreased net loss was due to the higher diesel and gasoline prices in the domestic market, and to the impact of the depreciation of the Real on oil products prices that are adjusted to reflect international prices. These effects were partially offset by higher crude oil costs (acquisition/transfer). |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Imports and Exports of Crude Oil and Oil Products (Mbbl/d)(*) |
2013 |
2012 |
2013 X | |||||
|
|
|
|
|
||||||
301 |
|
61 |
|
Crude oil imports |
|
484 |
|
358 |
|
35 |
505 |
|
(26) |
|
Oil product imports |
|
376 |
|
406 |
|
(7) |
806 |
|
7 |
|
Imports of crude oil and oil products |
|
860 |
|
764 |
|
13 |
236 |
|
(9) |
|
Crude oil exports 7 |
|
215 |
|
497 |
|
(57) |
141 |
|
35 |
|
Oil product exports |
|
191 |
|
217 |
|
(12) |
377 |
|
8 |
|
Exports of crude oil and oil products |
|
406 |
|
714 |
|
(43) |
(429) |
|
(6) |
|
Exports (imports) net of crude oil and oil products |
|
(454) |
|
(50) |
|
(808) |
1 |
|
100 |
|
Other exports |
|
2 |
|
6 |
|
(67) |
(1Q-2013 x 4Q-2012): Lower oil product imports, mainly of gasoline, due to higher output at the refineries. Higher crude oil imports to meet increased feedstock processed and preparation for stoppages of pipe and water treatment unit in São Paulo region.
Lower crude oil export volumes due to lower production and increased feedstock processed of domestic crude oil at the refineries. Higher oil product exports, mainly of fuel oil. |
(1Q-2013 x 1Q-2012): Lower oil product imports, due to the higher production, and increased crude oil imports driven by the higher feedstock processed, associated with lower crude oil production.
Lower crude oil export volumes due to the increased feedstock processed and lower production, as well as decreased oil products exports driven by domestic demand growth, mainly fuel oil to thermoelectric power plants. |
________________________________________________
(*) Not revised by independent auditor.
7 Include crude oil exports volumes of Refining, Transportation and Marketing and Exploration & Production segments.
8
FINANCIAL HIGHLIGHTS
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Refining Operations (Mbbl/d) (*) |
2013 |
2012 |
2013 X | |||||
2,010 |
|
6 |
|
Output of oil products |
|
2,127 |
|
1,942 |
|
10 |
2,010 |
|
3 |
|
Installed capacity 8 |
|
2,079 |
|
2,010 |
|
3 |
97 |
|
1 |
|
Utilization of nominal capacity 9 (%) |
|
98 |
|
93 |
|
5 |
1,970 |
|
6 |
|
Feedstock processed - Brazil 10 |
|
2,083 |
|
1,884 |
|
11 |
83 |
|
- |
|
Domestic crude oil as % of total feedstock processed |
|
83 |
|
81 |
|
2 |
(1Q-2013 x 4Q-2012): The daily feedstock processed increased 6%, mainly due to the scheduled stoppage in REFAP in the 4Q-2012, besides the higher utilization of installed capacity. |
(1Q-2013 x 1Q-2012): Daily feedstock processed increased by 11% due to the sustainable improvement of operating efficiency of the refineries, setting up a new level of processing capacity of 2,079 Mbpd. Such level was reached after exhausting tests to raise the distillation feedstock processing respecting the project limits of equipments and the safety, environment and product quality requirements. These adjustments were also possible due to the production start-up of ten new conversion and quality units in 2012. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Refining Cost - Brazil 11 (*) |
2013 |
2012 |
2013 X | |||||
3.37 |
|
(7) |
|
Refining cost (U.S.$/barrel) |
|
3.14 |
|
3.74 |
|
(16) |
|
|
|
|
|
|
|
|
|
|
|
6.98 |
|
(11) |
|
Refining cost (R$/barrel) |
|
6.24 |
|
6.60 |
|
(5) |
(1Q-2013 x 4Q-2012): Refining cost in U.S.$/barrel decreased by 7%. In R$/barrel it decreased by 11%, mainly as a result of lower routine maintenance expenses and higher feedstock processed. |
(1Q-2013 x 1Q-2012): Refining cost in U.S.$/barrel decreased by 16% in the 1Q-2013 compared to the 1Q-2012. In R$/barrel it decreased by 5%, due to higher feedstock processed and lower routine maintenance and repair expenses, partially offset by higher employee compensation costs arising from the 2012 Collective Bargaining Agreements. |
________________________________________________
(*) Not revised by independent auditor.
8 Installed capacity considers the maximum sustainable feedstock processing reached at the distillation units, respecting the project limits of equipments and the safety, environment and product quality requirements. It is lower than the authorized capacity set by ANP (including temporary authorizations) and by environmental institutions.
9 Utilization of nominal capacity of crude oil processing is the relation between the installed capacity and the feedstock processed of domestic crude oil.
10 Feedstock processed – Brazil includes NGL processing.
11 Refining cost was revised to exclude scheduled stoppages expenses. Though refining cost is a non-GAAP measure, it was revised pursuant to the International Financial Reporting Standards – IFRS. Based on the previous criteria (pursuant to USGAAP), such expenses impacted our refining cost at the period of their realization, at the moment of the consumption of the materials or completion/rendering of services. Amounts previously reported for 2012 were recalculated for comparability purposes. Such adjustment did not impact our financial statements and EBITDA, for which the amortization of scheduled stoppages was already computed as Depreciation, Amortization and Depletion according to the period of realization.
9
FINANCIAL HIGHLIGHTS
GAS & POWER
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | |||||
500 |
|
76 |
|
|
|
878 |
|
707 |
|
24 |
(1Q-2013 x 4Q-2012): Net income increased due to higher average prices of electricity, as a result of higher differences settlement price and of lower share of imported LNG over cost of sales. |
(1Q-2013 x 1Q-2012): Net income increased due to higher electricity generation and higher average electricity prices, mainly due to lower reservoir levels, causing higher differences settlement prices. These effects were partially offset by higher natural gas and LNG import costs to meet the thermoelectric demand. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Physical and Financial Indicators (*) |
2013 |
2012 |
2013 X | |||||
2,363 |
|
(21) |
|
Sales of electricity (contracts) - average MW |
|
1,864 |
|
2,315 |
|
(19) |
5,279 |
|
(3) |
|
Generation of electricity - average MW |
|
5,120 |
|
862 |
|
494 |
308 |
|
6 |
|
Differences settlement price - R$/MWh 12 |
|
325 |
|
59 |
|
451 |
107 |
|
(7) |
|
Imports of LNG (Mbbl/d) |
|
99 |
|
14 |
|
607 |
199 |
|
(1) |
|
Imports of Gas (Mbbl/d) |
|
198 |
|
167 |
|
19 |
(1Q-2013 x 4Q-2012): Electricity sales volumes decreased due to the lower average prices at the short-term market.
The decreased generation of electricity was generated by the lower dispatch of thermal plants by the National Electricity System Operator (Operador Nacional do Sistema Elétrico - ONS) in March, in the period of light feedstock.
LNG and Bolivian natural gas import volumes decreased due to the lower demand of the non-thermoelectric sector, generated by lower industrial consumption. |
(1Q-2013 x 1Q-2012): Electricity sales volumes decreased due to the lower average prices at the spot market.
The electricity generation and the differences settlement price were higher, driven by the lower rainfall and reservoir levels in the period.
LNG and Bolivian natural gas import volumes increased to meet the domestic thermoelectric demand. |
_____________________________________
(*) Not revised by independent auditor.
12 Weekly weighed prices per output level (light, medium and heavy), number of hours and submarket capacity.
10
FINANCIAL HIGHLIGHTS
BIOFUEL
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | |||||
(17) |
|
(182) |
|
|
|
(48) |
|
(44) |
|
(9) |
(1Q-2013 x 4Q-2012): Net loss increased due to the lower biodiesel trade margins at the own plants, mainly reflecting the 7% decrease in auction prices. These effects were partially offset by the improved results from investments in the ethanol sector, due to the 11% increase of the average realization prices in the 1Q-2013. |
(1Q-2013 x 1Q-2012): Losses on biofuel operations increased due to the lower biodiesel trade margins, partially offset by the improved results from investments in the ethanol sector. |
DISTRIBUTION
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | |||||
544 |
|
32 |
|
|
|
716 |
|
364 |
|
97 |
(1Q-2013 x 4Q-2012): Net income was higher due to a 3% increase in average sales prices, besides the decreased contingencies and advertising expenses. These effects were partially offset by the 7% decrease of sales volume. |
(1Q-2013 x 1Q-2012): Net income was higher due to a 9% increase in average sales prices and to a 7% increase in sales volumes. These effects were partially offset by higher selling expenses, mainly due to increased personnel and freight expenses. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
(*) |
2013 |
2012 |
2013 X | |||||
38.6% |
- |
Market Share |
38.8% |
38.5% |
- |
_____________________________________
(*) Not revised by independent auditor.
11
FINANCIAL HIGHLIGHTS
INTERNATIONAL
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Net Income |
2013 |
2012 |
2013 X | |||||
(629) |
|
216 |
|
|
|
732 |
|
990 |
|
(26) |
(1Q-2013 x 4Q-2012): Net income was higher in the 1Q-2013 due to: i) increased sales volumes and lower operating costs; ii) impairment losses in the U.S. Pasadena Refinery in the 4Q-2012 (R$464 million); iii) lower exploration costs (R$75 million) and write-offs of wells (R$239 million); iv) provision for impairment of trade receivables in Angola in the 4Q-2012 (R$110 million); and lower inventory write-downs (R$192 million). |
(1Q-2013 x 1Q-2012): Net income was lower mainly due to lower sales volumes in Nigeria, driven by lower sales prices, reflecting international prices. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Exploration & Production - International (Mbbl/d) 13 (*) |
2013 |
2012 |
2013 X | |||||
|
|
|
|
Consolidated international production |
|
|
|
|
|
|
133 |
|
8 |
|
Crude oil and NGLs |
|
143 |
|
141 |
|
1 |
97 |
|
(4) |
|
Natural gas |
|
93 |
|
98 |
|
(5) |
230 |
|
3 |
|
Total |
|
236 |
|
239 |
|
(1) |
6 |
|
- |
|
Non-consolidated international production |
|
6 |
|
7 |
|
(14) |
236 |
|
3 |
|
Total international production |
|
242 |
|
246 |
|
(2) |
(1Q-2013 x 4Q-2012): Crude oil and NGL production increased due to the return back of Akpo field in Nigeria into its normal operation, after the maintenance scheduled stoppage occurred last November.
Decreased natural gas production mainly in Argentina, due to the well interventions in Santa Cruz and to the weather conditions in Neuquina Basin. |
(1Q-2013 x 1Q-2012): Crude oil and NGL production increased due to the higher volume from U.S. fields (first oil production of Cascade and Chinook in 2012). This effect was partially offset by: i) decreased production in Nigeria driven by gas injection problems in the Akpo field; ii) end of the contract of Upia field in Colombia; and iii) the lower production in Argentina due to the natural decline of mature fields.
Decreased natural gas production in Argentina due to the well maintenances in Santa Cruz and to the weather conditions in Neuquina Basin, partially offset by the higher natural gas production in Bolivia due to the higher Brazilian demand. |
_____________________________________
(*) Not revised by independent auditor.
13 Some of the countries that comprise the international production, such as Nigeria and Angola, are operating under the production-sharing model, with the production taxes charged in crude oil barrels.
12
FINANCIAL HIGHLIGHTS
For the first quarter of |
|||||||||||
4Q-2012 |
1Q13 X |
Lifting Cost - International (U.S.$/barrel) 14 (*) |
2013 |
2012 |
2013 X | ||||||
10.06 |
(16) |
|
|
|
|
8.50 |
7.47 |
14 |
(1Q-2013 x 4Q-2012): Lifting cost decreased due to the occurrence, in the 4Q-2012, of repair services costs in tanks used for temporary storage production in Argentina, and of submarine inspection in Cascade and Chinook fields in the United States. |
(1Q-2013 x 1Q-2012): Lifting cost was higher due to increased production costs in the Cascade field as from February 2012 and in the Chinook field as from September 2012, both in the United States, as well as higher well maintenance costs and natural decline of mature fields in Argentina. |
For the first quarter of |
|||||||||||
4Q-2012 |
1Q13 X |
Refining Operations - |
2013 |
2012 |
2013 X | ||||||
159 |
|
9 |
|
|
Feedstock processed |
|
173 |
|
192 |
|
(10) |
177 |
|
5 |
|
|
Output of oil products |
|
185 |
|
209 |
|
(11) |
231 |
|
- |
|
|
Installed capacity |
|
231 |
|
231 |
|
- |
65 |
|
7 |
|
|
Utilization of nominal capacity (%) |
|
72 |
|
75 |
|
(3) |
(1Q-2013 x 4Q-2012): Higher feedstock processed, output of oil products and nominal capacity utilization due to the stable conditions at the U.S. Pasadena Refinery in the United States, after the maintenance stoppage occurred last December. This effect was partially offset by the operating stoppage for eight days in Baía Blanca, in Argentina, in March 2013, according to a legal decision. |
(1Q-2013 x 1Q-2012): Lower feedstock processed in the United States, due to light oil processing bottleneck and a lower intermediate crude oil feedstock processed. A delay in crude oil supply and inventory bottleneck were experienced in Japan due to a maintenance in two fuel oil tanks. There was also an 8-day operating stoppage in Baía Blanca, in Argentina, in March 2013, by a legal decision. |
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
Refining Cost - International (U.S.$/barrel) 14 (*) |
2013 |
2012 |
2013 X | |||||
4.78 |
(21) |
|
|
|
3.79 |
3.24 |
17 |
(1Q-2013 x 4Q-2012): Refining cost decreased due to the lower inspection expenses at the Japanese Refinery tanks and to the lower maintenance cost in the United States, as well as higher feedstock processed in the 1Q-2013. |
(1Q-2013 x 1Q-2012): Refining cost was higher due to the lower feedstock processed and to higher insurance costs in the United States. |
(*)
_____________________________________(*) Not revised by independent auditor.
14 Lifting and refining costs were revised to exclude scheduled stoppages expenses. Though lifting and refining costs are non-GAAP measures, it was revised pursuant to the International Financial Reporting Standards – IFRS. Based on the previous criteria (pursuant to USGAAP), such expenses impacted our lifting and refining costs at the period of their realization, at the moment of the consumption of the materials or completion/rendering of services. Amounts previously reported for 2012 were recalculated for comparability purposes. Such adjustment did not impact our financial statements and EBITDA, for which the amortization of scheduled stoppages was already computed as Depreciation, Amortization and Depletion according to the period of realization.
13
FINANCIAL HIGHLIGHTS
Sales Volumes (Mbbl/d) (*) | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
2012 |
2013 X | ||||||
986 |
|
(7) |
|
Diesel |
|
921 |
|
864 |
|
7 |
610 |
|
(5) |
|
Gasoline |
|
580 |
|
545 |
|
6 |
108 |
|
9 |
|
Fuel oil |
|
118 |
|
75 |
|
57 |
156 |
|
15 |
|
Naphtha |
|
180 |
|
173 |
|
4 |
223 |
|
(4) |
|
LPG |
|
213 |
|
214 |
|
- |
106 |
|
(1) |
|
Jet fuel |
|
105 |
|
106 |
|
(1) |
202 |
|
(3) |
|
Others |
|
196 |
|
191 |
|
3 |
2,391 |
|
(3) |
|
Total oil products |
|
2,313 |
|
2,168 |
|
7 |
91 |
|
(11) |
|
Ethanol, nitrogen fertilizers, renewables and other products |
|
81 |
|
80 |
|
1 |
408 |
|
2 |
|
Natural gas |
|
417 |
|
323 |
|
29 |
2,890 |
|
(3) |
|
Total domestic market |
|
2,811 |
|
2,571 |
|
9 |
378 |
|
8 |
|
Exports |
|
408 |
|
720 |
|
(43) |
484 |
|
1 |
|
International sales |
|
489 |
|
470 |
|
4 |
862 |
|
4 |
|
Total international market |
|
897 |
|
1,190 |
|
(25) |
3,752 |
|
(1) |
|
Total |
|
3,708 |
|
3,761 |
|
(1) |
Our domestic sales volumes increased by 9% in the 1Q-2013 compared with 1Q-2012, primarily due to:
· Gasoline (a 6% increase) – due to the increase in the flex-fuel automotive fleet, higher competitive advantage relative to ethanol in most Brazilian federal states and to the decreased market share of our competitors;
· Diesel (a 7% increase) – due to the increase in the retail sector, along with higher thermoelectric consumption and higher grain harvest;
· Natural gas (a 29% increase) – due to higher thermoelectric demand, driven by lower water reservoir levels at hydroelectric power plants;
· Fuel oil (a 57% increase) – due to the increased consumption at thermoelectric plants for electricity generation and to the higher usage in some companies, to increase the supply of natural gas for thermoelectric plants.
___________________
(*) Not revised by independent auditor.
14
FINANCIAL HIGHLIGHTS
LIQUIDITY AND CAPITAL RESOURCES
R$ Million | ||||||
For the first quarter of | ||||||
4Q -2012 | 2013 | 2012 | ||||
30,187 | Cash and cash equivalents at the beginning of period | 27 ,628 | 35,747 | |||
11,677 | (+) Net cash provided by operating activities | 14,879 | 15,086 | |||
(21,121) | (-) Net cash used in investing activities | (16,320) | (17,318) | |||
(23,386) | Investments in operating segments | (18,408) | (16,577) | |||
2,265 | Investments in marketable securities | 2,088 | (741) | |||
(9,444) | (=) Net cash flow | (1,441) | (2,232) | |||
6,448 | (+) Net financings | 1,133 | 8,582 | |||
13,069 | (+) Proceeds from long-term financing | 7,329 | 14,514 | |||
(6,621) | (-) Repayments | (6,196) | (5,932) | |||
(1) | (-) Dividends paid | (1) | (2,162) | |||
427 | (+) Acquisition of non-controlling interest | (104) | 21 | |||
11 | (+) Effect of exchange rate changes on cash nd cas hequivalents | 20 | (52) | |||
27 ,628 | Cash and cash equivalents at the end of period | 27,235 | 39 ,904 |
At March 31, 2013, we had cash and cash equivalents of R$ 27,235 million compared with R$ 27,628 million at December 31, 2012.
Net cash provided by operating activities increased by 27% in the 1Q-2013 (R$ 14,879 million) compared with the 4Q-2012 (R$ 11,677 million), driven by the positive effect of higher diesel and gasoline prices in the domestic market (adjusted in January and March 2013) and lower oil product imports on gross margins. These effects were partially offset by decreased crude oil production and exports in the period.
Net cash used in investing activities decreased from R$ 21,121 million in the 4Q-2012 to R$ 16,320 million in the 1Q-2013, mainly due to lower investments in business areas, specially Exploration & Production and Refining, Transportation and Marketing.
Cash provided by long-term financing, net of repayments decreased from R$ 6,448 million in the 4Q-2012 to R$ 1,133 million in the 1Q-2013 due to the bonds issued in the European market in October 2012.
Cash provided by long-term financing (R$ 1,133 million) along with cash provided by operating activities (R$ 14,879 million) sourced more than our capital expenditures needs and repayment of debts, hence our cash and cash equivalents increased by R$ 393 million in the 1Q-2013.
Our adjusted cash and cash equivalents16 reached R$ 46,262 million at March 31, 2013 (which includes government securities with maturity of more than 90 days of R$ 19,027 million), 5% lower compared with R$ 48,497 million at December 31, 2012.
R$ million | ||||||
03.31.2013 |
12.31.2012 |
% | ||||
Cash and cash equivalents |
27,235 |
27,628 |
(1) | |||
Government securities |
19,027 |
20,869 |
(9) | |||
Adjusted cash and cash equivalents 16 |
46,262 |
48,497 |
(5) |
_____________________________
15 For more details, see the Consolidated Statement of Cash Flows Data on page 20.
16 Our adjusted cash and cash equivalents are not computed in accordance with International Standards -IFRS and should not be considered in isolation or as a substitute for cash and cash equivalents calculated in accordance with IFRS. Our calculation of adjusted cash and cash equivalents may not be comparable to adjusted cash and cash equivalents of other companies. Management believes that adjusted cash and cash equivalents is an appropriate supplemental measure that helps investors assess our liquidity and assists management in targeting leverage improvements.
15
FINANCIAL HIGHLIGHTS
Capital expenditures and investments
|
R$ million | ||||||||
For the first quarter of | |||||||||
|
2013 |
% |
2012 |
% |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration & Production |
10,684 |
54 |
9,376 |
52 |
14 | ||||
Refining, Transportation and Marketing |
6,881 |
35 |
6,421 |
35 |
7 | ||||
Gas & Power |
696 |
4 |
738 |
4 |
(6) | ||||
International |
1,051 |
5 |
690 |
4 |
52 | ||||
Exploration & Production |
994 |
95 |
633 |
92 |
57 | ||||
Refining, Transportation and Marketing |
34 |
3 |
44 |
7 |
(23) | ||||
Gas & Power |
1 |
- |
1 |
- |
- | ||||
Distribution |
18 |
2 |
10 |
1 |
80 | ||||
Other |
4 |
- |
2 |
- |
100 | ||||
Distribution |
225 |
1 |
284 |
2 |
(21) | ||||
Biofuel |
3 |
- |
18 |
- |
(83) | ||||
Corporate |
229 |
1 |
493 |
3 |
(54) | ||||
Total capital expenditures and investments |
19,769 |
100 |
18,020 |
100 |
|
10 |
Pursuant to its strategic objectives, the Company operates through joint ventures in Brazil and abroad, as a concessionaire of oil and gas exploration, development and production rights.
In the 1Q-2013 we invested an amount of R$ 19,769 million, primarily aiming at increasing production, modernizing and expanding our refineries, as well as integrating and expanding our transportation network through pipelines and distribution systems.
16
FINANCIAL HIGHLIGHTS
Consolidated debt
R$ million | |||||
03.31.2013 |
12.31.2012 |
% | |||
Current debt 17 |
14,565 |
15,320 |
|
(5) | |
Non-current debt 18 |
182,370 |
180,994 |
|
1 | |
Total |
196,935 |
196,314 |
|
- | |
Cash and cash equivalents |
27,235 |
27,628 |
|
(1) | |
Government securities (maturity of more than 90 days) |
19,027 |
20,869 |
|
(9) | |
Adjusted cash and cash equivalents |
46,262 |
48,497 |
|
(5) | |
Net debt 19 |
150,673 |
147,817 |
|
2 | |
Net debt/(net debt+shareholders' equity) |
31% |
31% |
|
- | |
Total net liabilities 20 |
649,051 |
635,366 |
|
2 | |
Capital structure |
|
||||
(Net third parties capital / total net liabilities) |
48% |
48% |
|
- | |
Net debt/Adjusted EBITDA ratio |
2.32 |
2.77 |
|
(16) | |
US$ million | |||||
03.31.2013 |
12.31.2012 |
% | |||
Current debt |
7,233 |
7,497 |
(4) | ||
Non-current debt |
90,560 |
88,570 |
2 | ||
Total |
97,793 |
96,067 |
2 | ||
Net debt |
74,820 |
72,335 |
3 |
The net debt of the Consolidated Petrobras Group in Reais increased by 2% over December 31, 2012, due to the accrual of interests and to the lower adjusted cash and cash equivalents.
-----------------------------------------
17 Includes Capital lease obligations (R$39 million on March 31, 2013 and R$ 37 million on December 31, 2012).
18 Includes Capital lease obligations (R$178 million on March 31, 2013 and R$ 176 million on December 31, 2012).
19 Our net debt is not computed in accordance with 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 assists management in targeting leverage improvements.
20 Total liabilities net of adjusted cash and cash equivalents.
17
FINANCIAL HIGHLIGHTS
FINANCIAL STATEMENTS
Income Statement – Consolidated
R$ million | ||||||
For the first quarter of | ||||||
4Q-2012 |
2013 |
2012 | ||||
73,405 |
Sales revenues |
72,535 |
66,134 | |||
(56,843) |
Cost of sales |
(53,679) |
|
(45,890) | ||
16,562 |
Gross profit |
18,856 |
|
20,244 | ||
(2,370) |
Selling expenses |
(2,294) |
|
(2,353) | ||
(2,605) |
General and administrative expenses |
(2,471) |
|
(2,200) | ||
(2,152) |
Exploration costs |
(1,282) |
(1,011) | |||
(703) |
Research and development expenses |
(673) |
(518) | |||
(271) |
Other taxes |
(223) |
(148) | |||
(2,722) |
Other operating income and expenses, net |
(2,064) |
|
(2,243) | ||
(10,823) |
|
(9,007) |
|
(8,473) | ||
5,739 |
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
9,849 |
|
11,771 | ||
3,426 |
Finance income |
|
972 |
|
1,196 | |
(1,118) |
Finance expense |
|
(1,199) |
|
(865) | |
480 |
Foreign exchange and inflation indexation charges |
1,617 |
|
134 | ||
2,788 |
Net finance income (expense) |
1,390 |
|
465 | ||
|
|
|
- | |||
182 |
Share of profit of equity-accounted investments |
156 |
|
136 | ||
8,709 |
Net income before income taxes |
11,395 |
12,372 | |||
(942) |
Income taxes |
(3,560) |
(2,944) | |||
7,767 |
Net income |
7,835 |
9,428 | |||
Net income attributable to: |
||||||
7,747 |
Shareholders of Petrobras |
7,693 |
9,214 | |||
20 |
Non-controlling interests |
142 |
214 | |||
7,767 |
7,835 |
9,428 |
18
FINANCIAL HIGHLIGHTS
Statement of Financial Position – Consolidated 21
ASSETS |
R$ million | ||||
03.31.2013 |
|
12.31.2012 | |||
R$ | |||||
|
|
| |||
Current assets |
116,893 |
118,102 | |||
Cash and cash equivalents |
27,235 |
27,628 | |||
Marketable securities |
19,302 |
21,316 | |||
Trade and other receivables, net |
22,442 |
22,681 | |||
Inventories |
31,802 |
29,736 | |||
Recoverable taxes |
10,737 |
11,387 | |||
Other current assets |
5,375 |
5,354 | |||
Non-current assets |
578,420 |
565,761 | |||
Long-term receivables |
53,753 |
53,361 | |||
Trade and other receivables, net |
8,602 |
9,075 | |||
Marketable securities |
370 |
359 | |||
Judicial deposits |
5,685 |
5,510 | |||
Deferred taxes |
18,122 |
17,440 | |||
Other tax assets |
10,886 |
10,673 | |||
Advances to suppliers |
6,162 |
6,449 | |||
Other non-current assets |
3,926 |
3,855 | |||
Investments |
11,756 |
12,477 | |||
Property, plant and equipment |
431,874 |
418,716 | |||
Intangible assets |
81,037 |
81,207 | |||
|
| ||||
Total assets |
695,313 |
683,863 |
LIABILITIES |
R$ million | ||||
|
|
|
03.31.2013 |
|
12.31.2012 |
|
|
R$ | |||
|
|
|
|
| |
Current liabilities |
|
68,529 |
69,620 | ||
Current debt |
|
14,565 |
15,320 | ||
Trade payables |
|
25,047 |
24,775 | ||
Taxes payable |
|
11,732 |
12,522 | ||
Dividends payable |
|
6,257 |
6,154 | ||
Employee compensation (payroll, profit-sharing and related charges) |
|
4,164 |
4,420 | ||
Pension and medical benefits |
|
1,677 |
1,610 | ||
Other current liabilities |
|
5,087 |
4,819 | ||
Non-current liabilities |
|
289,119 |
283,761 | ||
Non-current debt |
|
182,370 |
180,994 | ||
Deferred taxes |
|
41,968 |
39,262 | ||
Pension and medical benefits |
|
41,064 |
40,051 | ||
Provision for decommissioning costs |
|
19,065 |
19,292 | ||
Provisions for legal proceedings |
|
3,027 |
2,585 | ||
Other non-current liabilities |
|
1,625 |
1,577 | ||
Shareholders' equity |
|
337,665 |
330,482 | ||
Share capital |
|
205,392 |
205,392 | ||
Profit reserves and others |
|
130,045 |
122,736 | ||
Non-controlling interests |
|
2,228 |
2,354 | ||
Total liabilities and shareholders' equity |
|
695,313 |
683,863 |
-----------------------------------------------
21Some amounts of 2012 were adjusted by the adoption of the IAS 19 amendment, that eliminated the “corridor approach” for the recognition of actuarial gains or losses (see Note 2.2 of the Consolidated Financial Statements Report in Reais of March 31, 2013).
19
FINANCIAL HIGHLIGHTS
R$ million | ||||||
|
|
|
For the first quarter of | |||
4Q-2012 |
|
|
2013 |
2012 | ||
|
||||||
|
|
|
|
| ||
7,747 |
|
Net income attributable to the shareholders of Petrobras |
|
7,693 |
|
9,214 |
3,930 |
|
(+) Adjustments for: |
|
7,186 |
|
5,872 |
5,925 |
|
Depreciation, depletion and amortization |
|
6,382 |
|
4,749 |
612 |
|
Foreign exchange and inflation indexation and finance charges |
|
(1,053) |
|
(503) |
20 |
|
Non-controlling interests |
|
142 |
|
214 |
(182) |
|
Share of profit of equity-accounted investments |
|
(156) |
|
(136) |
(50) |
|
Gains/(Losses) on disposal of non-current assets |
|
127 |
|
79 |
676 |
|
Deferred income taxes, net |
|
2,122 |
|
2,331 |
1,502 |
|
Exploration expenditures writen-off |
|
607 |
|
545 |
665 |
|
Impairment |
|
147 |
|
143 |
1,056 |
|
Pension and medical benefits (actuarial expense) |
|
1,402 |
|
1,006 |
100 |
|
Inventories |
|
(2,324) |
|
(1,252) |
(1,798) |
|
Trade and other receivables, net |
|
374 |
|
(164) |
(1,621) |
|
Trade payables |
|
400 |
|
(479) |
(520) |
|
Pension and medical benefits |
|
(298) |
|
(273) |
289 |
|
Taxes payable |
|
(431) |
|
618 |
(2,744) |
|
Other assets and liabilities |
|
(255) |
|
(1,006) |
11,677 |
|
(=) Net cash provided by (used in) operating activities |
|
14,879 |
|
15,086 |
(21,121) |
|
(-) Net cash provided by (used in) investing activities |
|
(16,320) |
|
(17,318) |
(23,386) |
|
Investments in operating segments |
|
(18,408) |
|
(16,577) |
2,265 |
|
Investments in marketable securities |
|
2,088 |
|
(741) |
(9,444) |
|
(=) Net cash flow |
|
(1,441) |
|
(2,232) |
6,874 |
|
(-) Net cash provided by (used in) financing activities |
|
1,028 |
|
6,441 |
13,069 |
|
Proceeds from long-term financing |
|
7,329 |
|
14,514 |
(4,635) |
|
Repayment of principal |
|
(3,072) |
|
(3,590) |
(1,986) |
|
Repayment of interest |
|
(3,124) |
|
(2,342) |
(1) |
|
Dividends paid |
|
(1) |
|
(2,162) |
427 |
|
Acquisition of non-controlling interest |
|
(104) |
|
21 |
11 |
|
(+) Effect of exchange rate changes on cash and cash equivalents |
20 |
|
(52) | |
(2,559) |
|
(=) Net increase (decrease) in cash and cash equivalents in the period |
(393) |
|
4,157 | |
30,187 |
|
Cash and cash equivalents at the beginning of period |
27,628 |
|
35,747 | |
27,628 |
|
Cash and cash equivalents at the end of period |
27,235 |
|
39,904 |
20
FINANCIAL HIGHLIGHTS
SEGMENT INFORMATION
Consolidated Income Statement by Segment
|
|
For the first quarter of 2013 | ||||||||||||||||
|
|
R$ Million | ||||||||||||||||
|
|
|||||||||||||||||
|
|
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||
|
& |
|||||||||||||||||
|
POWER |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Sales revenues |
34,692 |
|
56,839 |
|
8,149 |
|
221 |
|
21,346 |
|
8,679 |
|
- |
|
(57,391) |
|
72,535 | |
Intersegments |
34,232 |
|
19,956 |
|
707 |
|
212 |
|
583 |
|
1,701 |
|
- |
|
(57,391) |
|
- | |
Third parties |
460 |
|
36,883 |
|
7,442 |
|
9 |
|
20,763 |
|
6,978 |
|
- |
|
- |
|
72,535 | |
Cost of sales |
(17,429) |
|
(61,473) |
|
(6,482) |
|
(241) |
|
(19,104) |
|
(6,933) |
|
- |
|
57,983 |
|
(53,679) | |
Gross profit (loss) |
17,263 |
|
(4,634) |
|
1,667 |
|
(20) |
|
2,242 |
|
1,746 |
|
- |
|
592 |
|
18,856 | |
Expenses |
(2,179) |
|
(1,903) |
|
(484) |
|
(47) |
|
(1,159) |
|
(558) |
|
(2,778) |
|
101 |
|
(9,007) | |
Selling, general and administrative expenses |
(230) |
|
(1,429) |
|
(431) |
|
(31) |
|
(1,193) |
|
(420) |
|
(1,128) |
|
97 |
|
(4,765) | |
Exploration costs |
(1,238) |
|
- |
|
- |
|
- |
|
- |
|
(44) |
|
- |
|
- |
|
(1,282) | |
Research and development expenses |
(370) |
|
(101) |
|
(38) |
|
(12) |
|
(1) |
|
(2) |
|
(149) |
|
- |
|
(673) | |
Other taxes |
(23) |
|
(44) |
|
(30) |
|
(1) |
|
(16) |
|
(75) |
|
(34) |
|
- |
|
(223) | |
Other operating income and expenses, net |
(318) |
|
(329) |
|
15 |
|
(3) |
|
51 |
|
(17) |
|
(1,467) |
|
4 |
|
(2,064) | |
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
15,084 |
(6,537) |
1,183 |
(67) |
1,083 |
1,188 |
(2,778) |
693 |
9,849 | |||||||||
Net finance income (expense) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
1,390 |
- |
1,390 | ||||
Share of profit of equity-accounted investments |
(2) |
58 |
123 |
(4) |
1 |
(16) |
(4) |
- |
156 | |||||||||
Net income (loss) before income taxes |
15,082 |
(6,479) |
1,306 |
(71) |
1,084 |
1,172 |
(1,392) |
693 |
11,395 | |||||||||
Income taxes |
(5,129) |
|
2,223 |
|
(402) |
|
23 |
|
(368) |
|
(399) |
|
728 |
|
(236) |
|
(3,560) | |
Net income |
9,953 |
(4,256) |
904 |
(48) |
716 |
773 |
(664) |
457 |
7,835 | |||||||||
Net income (loss) attributable to: |
||||||||||||||||||
Shareholders of Petrobras |
9,958 |
|
(4,256) |
|
878 |
|
(48) |
|
716 |
|
732 |
|
(744) |
|
457 |
|
7,693 | |
Non-controlling interests |
(5) |
|
- |
|
26 |
|
- |
|
- |
|
41 |
|
80 |
|
- |
|
142 | |
9,953 |
(4,256) |
904 |
(48) |
716 |
773 |
(664) |
457 |
7,835 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the first quarter of 2012 | ||||||||||||||||||
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
Sales revenues |
36,237 |
55,027 |
4,420 |
184 |
|
18,274 |
8,363 |
- |
|
(56,371) |
|
66,134 | ||||||
Intersegments |
36,199 |
17,127 |
584 |
151 |
|
371 |
1,939 |
- |
(56,371) |
- | ||||||||
Third parties |
38 |
37,900 |
3,836 |
33 |
|
17,903 |
6,424 |
- |
- |
66,134 | ||||||||
Cost of sales |
(15,535) |
(59,957) |
(2,913) |
(186) |
(16,731) |
(6,408) |
- |
55,840 |
(45,890) | |||||||||
Gross profit (loss) |
20,702 |
(4,930) |
1,507 |
(2) |
1,543 |
1,955 |
- |
(531) |
20,244 | |||||||||
Expenses |
(1,856) |
(2,171) |
(518) |
(49) |
(991) |
(508) |
(2,445) |
65 |
(8,473) | |||||||||
Selling, general and administrative expenses |
(235) |
(1,527) |
(411) |
(30) |
(1,000) |
(404) |
(1,011) |
65 |
(4,553) | |||||||||
Exploration costs |
(920) |
- |
|
- |
|
- |
|
- |
(91) |
- |
|
- |
|
(1,011) | ||||
Research and development expenses |
(263) |
(93) |
(7) |
(13) |
(2) |
- |
(140) |
- |
(518) | |||||||||
Other taxes |
(23) |
(25) |
- |
(1) |
(13) |
(38) |
(48) |
- |
(148) | |||||||||
Other operating income and expenses, net |
(415) |
(526) |
(100) |
(5) |
24 |
25 |
(1,246) |
- |
(2,243) | |||||||||
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
18,846 |
(7,101) |
989 |
(51) |
552 |
1,447 |
(2,445) |
(466) |
11,771 | |||||||||
Net finance income (expense) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
465 |
- |
465 | ||||
Share of profit of equity-accounted investments |
1 |
88 |
82 |
(11) |
- |
(13) |
(11) |
- |
136 | |||||||||
Net income (loss) before income taxes |
18,847 |
(7,013) |
1,071 |
(62) |
552 |
1,434 |
(1,991) |
(466) |
12,372 | |||||||||
Income taxes |
(6,407) |
2,414 |
(336) |
18 |
(188) |
(416) |
1,813 |
158 |
(2,944) | |||||||||
Net income |
12,440 |
(4,599) |
735 |
(44) |
364 |
1,018 |
(178) |
(308) |
9,428 | |||||||||
Net income (loss) attributable to: |
||||||||||||||||||
Shareholders of Petrobras |
12,444 |
(4,599) |
707 |
(44) |
364 |
990 |
(340) |
(308) |
9,214 | |||||||||
Non-controlling interests |
(4) |
- |
28 |
- |
|
- |
28 |
162 |
- |
214 | ||||||||
12,440 |
(4,599) |
735 |
(44) |
364 |
1,018 |
(178) |
(308) |
9,428 |
21
FINANCIAL HIGHLIGHTS
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
(Losses)/gains on legal, administrative and arbitral proceedings |
(23) |
|
2 |
|
(1) |
|
- |
|
(18) |
|
(6) |
|
(476) |
|
- |
|
(522) | |
Pension and medical benefits |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(497) |
|
- |
|
(497) | |
Unscheduled stoppages and pre-operating expenses |
(221) |
|
(11) |
|
(64) |
|
- |
|
- |
|
- |
|
(9) |
|
- |
|
(305) | |
Institutional relations and cultural projects |
(18) |
|
(24) |
|
(3) |
|
- |
|
(11) |
|
(5) |
|
(240) |
|
- |
|
(301) | |
Inventory write-down to net realizable value (market value) |
(2) |
|
(75) |
|
(8) |
|
(6) |
|
- |
|
(56) |
|
- |
|
- |
|
(147) | |
Expenditures on health, safety and environment |
(13) |
|
(55) |
|
(3) |
|
- |
|
- |
|
(11) |
|
(58) |
|
- |
|
(140) | |
Impairment |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- | |
Government Grants |
9 |
|
18 |
|
16 |
|
- |
|
- |
|
- |
|
1 |
|
- |
|
44 | |
(Expenditures)/reimbursements from operations in E&P partnerships |
87 |
|
- |
|
- |
|
- |
|
- |
|
(3) |
|
- |
|
- |
|
84 | |
Others |
(137) |
|
(184) |
|
78 |
|
3 |
|
80 |
|
64 |
|
(188) |
|
4 |
|
(280) | |
|
|
|
|
|
|
|
|
|
| |||||||||
(318) |
(329) |
15 |
(3) |
51 |
(17) |
(1,467) |
4 |
(2,064) | ||||||||||
Other Operating Income (Expenses) by Segment |
||||||||||||||||||
For the first quarter of 2012 | ||||||||||||||||||
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
(Losses)/gains on legal, administrative and arbitral proceedings |
(56) |
|
(128) |
|
(7) |
|
- |
|
(20) |
|
(17) |
|
(136) |
|
- |
|
(364) | |
Pension and medical benefits |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(508) |
|
- |
|
(508) | |
Unscheduled stoppages and pre-operating expenses |
(274) |
|
(35) |
|
(10) |
|
- |
|
- |
|
(22) |
|
- |
|
- |
|
(341) | |
Institutional relations and cultural projects |
(18) |
|
(17) |
|
(4) |
|
- |
|
(15) |
|
(4) |
|
(298) |
|
- |
|
(356) | |
Inventory write-down to net realizable value (market value) |
(4) |
|
(102) |
|
- |
|
(7) |
|
- |
|
(29) |
|
- |
|
- |
|
(142) | |
Expenditures on health, safety and environment |
(9) |
|
(46) |
|
(1) |
|
- |
|
- |
|
(8) |
|
(55) |
|
- |
|
(119) | |
Impairment |
- |
|
- |
|
(1) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(1) | |
Government Grants |
8 |
|
10 |
|
7 |
|
- |
|
- |
|
43 |
|
- |
|
- |
|
68 | |
(Expenditures)/reimbursements from operations in E&P partnerships |
7 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
7 | |
Others |
(69) |
|
(208) |
|
(84) |
|
2 |
|
59 |
|
62 |
|
(249) |
|
- |
|
(487) | |
(415) |
(526) |
(100) |
(5) |
24 |
25 |
(1,246) |
- |
(2,243) |
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
Total assets |
316,294 |
193,889 |
59,412 |
2,654 |
17,887 |
39,212 |
80,614 |
(14,649) |
695,313 | |||||||||
|
|
|
|
|
|
|
|
|
| |||||||||
Current assets |
13,138 |
42,907 |
8,071 |
269 |
7,685 |
7,891 |
50,625 |
(13,693) |
116,893 | |||||||||
Non-current assets |
303,156 |
150,982 |
51,341 |
2,385 |
10,202 |
31,321 |
29,989 |
(956) |
578,420 | |||||||||
Long-term receivables |
10,720 |
9,491 |
3,632 |
33 |
3,690 |
4,961 |
22,182 |
(956) |
53,753 | |||||||||
Investments |
159 |
5,838 |
1,818 |
1,839 |
13 |
1,797 |
292 |
- |
11,756 | |||||||||
Property, plant and equipment |
216,188 |
135,334 |
45,101 |
513 |
5,776 |
22,251 |
6,711 |
- |
431,874 | |||||||||
Intangible assets |
76,089 |
319 |
790 |
- |
723 |
2,312 |
804 |
- |
81,037 | |||||||||
Consolidated Assets by Segment - 12.31.2012 |
||||||||||||||||||
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total assets |
310,199 |
|
186,895 |
58,145 |
2,550 |
16,615 |
38,284 |
86,097 |
(14,922) |
683,863 | ||||||||
Current assets |
13,415 |
|
41,610 |
7,377 |
239 |
6,490 |
7,186 |
55,956 |
(14,171) |
118,102 | ||||||||
Non-current assets |
296,784 |
|
145,285 |
50,768 |
2,311 |
10,125 |
31,098 |
30,141 |
(751) |
565,761 | ||||||||
Long-term receivables |
10,462 |
|
9,364 |
3,504 |
33 |
3,785 |
4,564 |
22,400 |
(751) |
53,361 | ||||||||
Investments |
164 |
|
5,920 |
2,371 |
1,757 |
31 |
1,915 |
319 |
- |
12,477 | ||||||||
Property, plant and equipment |
210,029 |
|
129,686 |
|
44,108 |
|
521 |
|
5,585 |
|
22,237 |
|
6,550 |
|
- |
|
418,716 | |
Intangible assets |
76,129 |
|
315 |
|
785 |
|
- |
|
724 |
|
2,382 |
|
872 |
|
- |
|
81,207 |
22
FINANCIAL HIGHLIGHTS
Consolidated Adjusted EBITDA Statement by Segment |
||||||||||||||||||
For the first quarter of 2013 | ||||||||||||||||||
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
Net income |
9,953 |
(4,256) |
904 |
(48) |
716 |
773 |
(664) |
457 |
7,835 | |||||||||
Net finance income (expense) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
(1,390) |
- |
(1,390) | ||||
Income taxes |
5,129 |
(2,223) |
402 |
(23) |
368 |
399 |
(728) |
236 |
3,560 | |||||||||
Depreciation, depletion and amortization |
3,814 |
1,221 |
475 |
11 |
111 |
589 |
161 |
- |
6,382 | |||||||||
EBITDA |
18,896 |
(5,258) |
1,781 |
(60) |
1,195 |
1,761 |
(2,621) |
693 |
16,387 | |||||||||
Share of profit of equity-accounted investments |
2 |
(58) |
(123) |
4 |
(1) |
16 |
4 |
- |
(156) | |||||||||
Impairment |
- |
- |
- |
- |
- |
- |
- |
- |
- | |||||||||
Adjusted EBITDA |
18,898 |
(5,316) |
1,658 |
(56) |
1,194 |
1,777 |
(2,617) |
693 |
16,231 | |||||||||
Consolidated Adjusted EBITDA Statement by Segment |
||||||||||||||||||
For the first quarter of 2012 | ||||||||||||||||||
R$ Million | ||||||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
BIOFUEL |
DISTRIB. |
INTERN. |
CORP. |
ELIMIN. |
TOTAL | ||||||||||
& |
||||||||||||||||||
POWER |
||||||||||||||||||
Net income |
12,440 |
(4,599) |
735 |
(44) |
364 |
1,018 |
(178) |
(308) |
9,428 | |||||||||
Net finance income (expense) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
(465) |
- |
(465) | ||||
Income taxes |
6,407 |
(2,414) |
336 |
(18) |
188 |
416 |
(1,813) |
(158) |
2,944 | |||||||||
Depreciation, depletion and amortization |
2,872 |
773 |
420 |
10 |
93 |
427 |
154 |
- |
4,749 | |||||||||
EBITDA |
21,719 |
(6,240) |
1,491 |
(52) |
645 |
1,861 |
(2,302) |
(466) |
16,656 | |||||||||
Share of profit of equity-accounted investments |
(1) |
(88) |
(82) |
11 |
- |
13 |
11 |
- |
(136) | |||||||||
Impairment |
- |
- |
1 |
- |
- |
- |
- |
- |
1 | |||||||||
Adjusted EBITDA |
21,718 |
(6,328) |
1,410 |
(41) |
645 |
1,874 |
(2,291) |
(466) |
16,521 |
23
FINANCIAL HIGHLIGHTS
Consolidated Income Statement for International Segment |
||||||||||||||
International | ||||||||||||||
R$ Million | ||||||||||||||
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL | ||||||||
& |
||||||||||||||
POWER |
||||||||||||||
Income Statement - 1Q-2013 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Sales revenues |
|
2,670 |
|
4,292 |
|
286 |
|
2,502 |
|
- |
|
(1,071) |
|
8,679 |
Intersegments |
|
1,557 |
|
1,195 |
|
17 |
|
3 |
|
- |
|
(1,071) |
|
1,701 |
Third parties |
|
1,113 |
|
3,097 |
|
269 |
|
2,499 |
|
- |
|
- |
|
6,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
|
1,179 |
|
89 |
|
15 |
|
57 |
|
(139) |
|
(13) |
|
1,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the shareholders of Petrobras |
|
815 |
|
70 |
|
15 |
|
51 |
|
(206) |
|
(13) |
|
732 |
|
||||||||||||||
|
||||||||||||||
|
International | |||||||||||||
|
R$ Million | |||||||||||||
|
||||||||||||||
|
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL | |||||||
|
& |
|||||||||||||
|
POWER |
|||||||||||||
Income Statement - 1Q-2012 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Sales revenues |
|
2,617 |
4,168 |
|
249 |
|
2,301 |
|
- |
|
(972) |
|
8,363 | |
Intersegments |
|
1,905 |
988 |
|
16 |
|
2 |
|
- |
|
(972) |
|
1,939 | |
Third parties |
|
712 |
3,180 |
|
233 |
|
2,299 |
|
- |
|
- |
|
6,424 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net Income before financial results, share of profit of equity-accounted investments and income taxes |
|
1,370 |
66 |
|
39 |
|
61 |
|
(83) |
|
(6) |
|
1,447 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income (loss) attributable to the shareholders of Petrobras |
|
966 |
68 |
|
17 |
|
56 |
|
(111) |
|
(6) |
|
990 | |
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
Consolidated Assets for International Segment |
||||||||||||||
|
||||||||||||||
|
International | |||||||||||||
|
R$ Million | |||||||||||||
|
||||||||||||||
|
E&P |
REFINING, TRANSPORT AND MARKETING |
GAS |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL | |||||||
|
& |
|||||||||||||
|
POWER |
|||||||||||||
|
||||||||||||||
Total assets on March 31, 2013 |
|
31,291 |
|
5,532 |
|
1,398 |
|
2,265 |
|
3,162 |
|
(4,436) |
|
39,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets on December 31, 2012 |
|
30,817 |
|
4,913 |
|
1,551 |
|
2,217 |
|
3,227 |
|
(4,441) |
|
38,284 |
24
APPENDIX
1. Effect of the average cost on the cost of sales (R$ million)
Products remain in inventory for an average of 60 days and, therefore, the changes on international crude oil and oil products prices and the effect of the exchange rate variation on imports and on production taxes do not fully impact the costs of sales for the period, fully impacting only the following period. The estimated effects on the cost of sales are set out in the table below:
|
4Q-2012 |
|
1Q-2013 |
|
(*) |
Effect of the average cost on the cost of sales (R$ million) |
12 |
|
(5) |
|
(17) |
( ) increase on the cost of sales |
|
|
|
|
|
(*) The effect of the average cost on the cost of sales generated irrelevant impact on the cost of sales for the 1Q-2013, because the international prices remained stable in the period.
2. Reconciliation of EBITDA
R$ million | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
2012 |
2013 X | ||||||
| ||||||||||
7,767 |
|
1 |
|
Net income |
|
7,835 |
9,428 |
(17) | ||
(2,788) |
|
50 |
|
Net finance income (expense) |
|
(1,390) |
(465) |
(199) | ||
942 |
|
278 |
|
Income taxes |
|
3,560 |
2,944 |
21 | ||
5,925 |
|
8 |
|
Depreciation, depletion and amortization |
|
6,382 |
|
4,749 |
34 | |
11,846 |
|
38 |
|
EBITDA |
|
16,387 |
16,656 |
(2) | ||
(182) |
|
14 |
|
Share of profit of equity-accounted investments |
|
(156) |
(136) |
|
(15) | |
280 |
(100) |
Impairment |
- |
1 |
(100) | |||||
11,944 |
|
36 |
|
Adjusted EBITDA |
|
16,231 |
16,521 |
(2) | ||
16 |
6 |
Adjusted EBITDA margin (%) 22 |
22 |
25 |
(3) |
EBITDA is not an IFRS measure and represents net income (loss) before net finance income (expense), income taxes and depreciation, depletion and amortization. Our adjusted EBITDA (according to CVM Instruction 527 of October 4, 2012) is computed by excluding share of profit of equity-accounted investments and impairment, in order to provide a better information about our ability to pay debt, carry out investments and cover our working capital needs. Both measures should not be considered as substitutes for net income before financial results, share of profit of equity-accounted investments and income taxes or as better liquidity measures than the operational cash flow for the periods above. Adjusted EBITDA may not be comparable with the same measure as reported by other companies.
______________________________
22 Adjusted EBITDA margin equals Adjusted EBITDA divided by sales revenues.
25
APPENDIX
TAXES AND PRODUCTION TAXES
3. Consolidated Taxes and Contributions
The economic contribution of Petrobras, measured by current taxes paid and payable, was R$ 20,380 million.
R$ million | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
2012 |
2013 X | ||||||
|
Economic Contribution - Brazil |
|||||||||
9,936 |
2 |
Domestic Value-Added Tax (ICMS) |
10,181 |
|
9,254 |
|
10 | |||
- |
- |
CIDE 23 |
- |
|
1,037 |
|
(100) | |||
4,058 |
8 |
PIS/COFINS |
4,392 |
|
3,467 |
|
27 | |||
432 |
636 |
Income Tax and Social Contribution |
3,178 |
|
2,389 |
|
33 | |||
1,274 |
(11) |
Others |
1,130 |
|
1,068 |
|
6 | |||
15,700 |
20 |
Subtotal - Brazil |
18,881 |
|
17,215 |
|
10 | |||
1,784 |
(16) |
Economic Contribution - International |
1,499 |
|
1,446 |
|
4 | |||
17,484 |
17 |
Total |
20,380 |
|
18,661 |
|
9 |
4. Production Taxes
R$ million | ||||||||||
For the first quarter of |
||||||||||
4Q-2012 |
1Q13 X |
2013 |
|
2012 |
|
2013 X | ||||
Brazil |
|
|
|
|
|
| ||||
3,814 |
|
(8) |
|
Royalties |
|
3,522 |
|
3,629 |
|
(3) |
3,986 |
|
(12) |
|
Special participation charges |
|
3,496 |
|
4,180 |
|
(16) |
39 |
|
18 |
|
Rental of areas |
|
46 |
|
38 |
|
21 |
7,839 |
(10) |
|
Subtotal - Brazil |
|
7,064 |
|
7,847 |
|
(10) | |
235 |
- |
|
International |
|
234 |
|
219 |
|
7 | |
8,074 |
(10) |
|
Total |
|
7,298 |
|
8,066 |
|
(10) | |
|
Production taxes in Brazil decreased 10% in the 1Q-2013 compared to the 4Q-2012, due to the lower production of larger fields that pay special participation charges, that offset the 1% increase in the reference price for domestic oil (used to compute the production taxes), that reached an average of R$ 198.67/bbl (U.S.$ 99.58/bbl) in the 1Q-2013 compared to R$ 197.09/bbl (U.S.$ 95.77/bbl) in the 4Q-2012.
Production taxes in Brazil decreased 10% in the 1Q-2013 compared to the 1Q-2012, mainly due to the lower production of larger fields that pay special participation charges, despite the 4% increase in the reference price for domestic oil, that reached an average of R$ 198.67/bbl (U.S.$ 99.58/bbl) in the 1Q-2013 compared to R$190.42/bbl (U.S.$ 107.74/bbl) in the 1Q-2012, mainly due to the 13% depreciation of the Real relative to the U.S. dollar.
______________________________
23 CIDE - Contribution for Intervention in the Economic Sector.
26
APPENDIX
5. Assets and Liabilities subject to Exchange Variation
The Company is exposed to foreign exchange risk from recognized assets and liabilities, arising from the volatility of currency markets, mainly the Real relative to the U.S. dollar. The balances of assets and liabilities in foreign currency of subsidiaries outside of Brazil are not included on the exposure below when transacted in a currency equivalent to their respective functional currencies. On March 31, 2013, the Company had a net liability position regarding foreign exchange exposure hence the appreciation of the Real relative to the U.S. dollar generates an exchange variation income, while the depreciation of the Real generates an exchange variation expense.
The net foreign exchange exposure remained flat in the period.
ASSETS |
R$ million | ||||
03.31.2013 |
12.31.2012 | ||||
Current assets |
5,548 |
|
3,784 | ||
Cash and cash equivalents |
1,986 |
|
1,425 | ||
Amounts invested abroad through subsidiaries to be used in Brazil in commercial activities |
2,363 |
|
1,228 | ||
Other current assets |
1,199 |
|
1,131 | ||
Non-current assets |
13,502 |
|
13,609 | ||
Amounts invested abroad through international subsidiaries, in E&P equipment to be used in Brazil and in commercial activities |
11,998 |
|
12,076 | ||
Other non-current assets |
1,504 |
|
1,533 | ||
Total assets |
19,050 |
|
17,393 | ||
|
|
|
|
| |
LIABILITIES |
R$ million | ||||
|
|
|
03.31.2013 |
|
12.31.2012 |
|
|||||
Current liabilities |
(23,083) |
|
(20,647) | ||
Current debt |
(3,426) |
|
(3,667) | ||
Trade payables |
(6,301) |
|
(3,905) | ||
Amounts derived from abroad through subsidiaries to be used in Brazil |
(12,834) |
|
(12,632) | ||
Other current liabilities |
(522) |
|
(443) | ||
|
|
| |||
Non-current liabilities |
(66,776) |
|
(67,780) | ||
Non-current debt |
(43,876) |
|
(44,447) | ||
Amounts derived from abroad through subsidiaries to be used in Brazil |
(21,916) |
|
(22,265) | ||
Other non-current liabilities |
(984) |
|
(1,068) | ||
|
|
| |||
Total liabilities |
(89,859) |
|
(88,427) | ||
(-) FINAME Loans - in Reais indexed to U.S. dollar |
- |
|
- | ||
(-) BNDES Loans - in Reais indexed to U.S. dollar |
(27,880) |
|
(28,775) | ||
Net assets (liabilities) in Reais |
(98,689) |
|
(99,809) | ||
Net Derivatives (notional value contracted) |
(2,722) |
|
(1,371) | ||
Net Exposure |
(101,411) |
|
(101,180) |
27
PETRÓLEO BRASILEIRO S.A--PETROBRAS | ||
By: |
/S/ Almir Guilherme Barbassa
|
|
Almir Guilherme Barbassa
Chief Financial Officer and Investor Relations Officer |
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act) that are not based on historical facts and are not assurances of future results. These forward-looking statements are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results o f operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.
All forward-looking statements are expressly qualified in their entirety by this cautionary statement, and you should not place reliance on any forward-looking statement contained in this press release. 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.