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____
Rio de Janeiro March 19, 2010 Petrobras announces today its consolidated results expressed in millions of Brazilian Reais, in accordance with generally accepted accounting practices in Brazil (BR GAAP) and the norms issued by the CVM (Brazilian Securities and Exchange Commission). |
2009 HIGHLIGHTS | ||||||||||||||
R$ million | ||||||||||||||
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
7,303 | 8,129 | 6,189 | 11 | Consolidated Net Income | 28,982 | 32,988 | (12) | |||||||
13,993 | 15,016 | 9,223 | 7 | EBITDA | 59,944 | 57,170 | 5 | |||||||
336,772 | 347,085 | 223,991 | 3 | Market Value (Parent Company) | 347,085 | 223,991 | 55 | |||||||
2,534 | 2,561 | 2,428 | 1 | Total Oil and Natural Gas Production | 2,526 | 2,400 | 5 |
Consolidated net income in the 4Q-2009 totaled R$ 8,129 million, 11% up on the previous quarter, fueled by the increase in the average Brent crude price in 4Q-2009 and its impact on exports, the 2.3% upturn in domestic sales and the reduction in operating expenses. The decline in operating expenses in the 4Q-2009 was chiefly due to the non-recurring expense from the special participation tax (government take) from the Marlim field in 3Q-2009.
Annual consolidated net income totaled R$ 28,982 million, 12% down on 2008, reflecting the reduction in oil and oil product sale prices (34% decline in the average Brent price and 11% slide in the average realization price ARP), exchange losses during the period when the Company maintained net dollar exposure, and the non-recurring expense from the special participation tax. Note that, despite the lower oil and oil product prices, operating cash flow (EBITDA) increased by 5% to R$ 59,944 million, chiefly due to the reduction in average unit costs and the decline in expenses from imports and the government take, which are pegged to international commodity prices. Excluding the non-recurring expense from the special take in the Marlim field, EBITDA amounted to R$ 62,009 million, 8% up on 2008.
Total oil and natural gas production in 2009 averaged 2,526 thousand barrels/day, a 5% improvement over 2008, thanks to increased output from the P-52 and P-54 platforms in the Roncador field and the P-53 platform in Marlim Leste, as well as the operational start-up of P-51 (Marlim Sul), FPSO - Cidade de Niterói (Marlim Leste), FPSO Cidade de São Vicente (TLD Tupi) and FPSO-Cidade de São Mateus (Camarupim), all of which more than offset the natural decline in production from the mature fields.
Petrobras 2009 trade balance, based on oil and oil product exports and imports, recorded a surplus of 156 thousand barrels/day, thanks to the increase in domestic oil production and the 23% decline in the volume of imported oil products. It is worth mentioning that the reduction in diesel imports was due to lower demand and higher output from the Brazilian refineries.
Annual investments totaled R$ 70,757 million, most of which went to increasing future oil and gas production capacity and to the refineries, in order to expand capacity and improve fuel quality, as well as to the Brazilian gas pipeline network, thereby improving distribution and market access.
Total reserves closed the year at 14.865 billion barrels of oil equivalent (boe), according to SPE/ANP criteria and 12,143 billion barrels according to SEC criteria. The Reserve Replacement Index (RRI) stood at 75% according to the SPE and 209% according to the SEC (reserve-production ratios of 17 and 14 years, respectively). Proven reserves exclude the pre-salt discoveries in the Santos Basin, still under evaluation, but include 182 million boe from the pre-salt layer in the Espírito Santo Basin.
Dividends totaled R$ 8,335 million, R$ 7,195 million of which having been provisioned to shareholders in 2009 as interest on own capital, generating a tax benefit of R$ 2,446 million. On December 31, 2009, the Companys market capitalization amounted to R$ 347,085 million, 55% up on the previous year.
www.petrobras.com.br/ri/english
Contacts: PETRÓLEO BRASILEIRO S. A. PETROBRAS
Investor Relations Department I E-mail: petroinvest@petrobras.com.br / acionistas@petrobras.com.br
Av. República do Chile, 65 22nd floor - 20031-912 - Rio de Janeiro, RJ I Tel.: 55 (21) 3224-1510 / 9947
This document 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 merely reflect the expectations of the Companys management. Such terms as anticipate, believe, expect, forecast, intend, plan, project, seek, should, along with similar or analogous expressions, are used to identify such forward-looking statements. These predictions evidently involve risks and uncertainties, whether foreseen or not by the Company. Therefore, the future results of operations may differ from current expectations, and readers must not base their expectations exclusively on the information presented herein.
1
Statement by the CEO,
José Sergio Gabrielli de Azevedo
Dear shareholders and investors,
Our financial results for the fourth quarter and full year of 2009 reflect the Companys accomplishments during the year, despite the global financial crisis. By maintaining a well-defined strategic focus, we recorded outstanding operating and financial performances.
With improvements in the rational use of resources, efficient cost controls and record capital investment, we continued on our path to becoming one of the worlds largest energy companies. In doing so we created new opportunities in Brazil and abroad, while increasing value to our shareholders.
As a new regulatory framework for the unlicensed Pre-salt areas is being debated in Congress, Petrobras is preparing for a new and even greater era in the countrys economic development. We are currently reviewing our 2010-2014 Business Plan, with a focus on maintaining our growth well into the future.
In 2009, capital spending totaled a record R$ 71 billion, 33% more than in 2008. As a result of this spending, oil and gas output increased by 5.3%, with the start-up of new production units in Brazil, as well as the beginning of production in Akpo, in Nigeria.
The Companys cash flow continued to increase, up 5% from the previous year, despite a 37% decline in Brent crude prices. Annual net income totaled R$ 29 billion, only 12% lower than 2008. This has allowed us to continue expanding our capital spending. Capital discipline has enabled us to improve our performance and it worth emphasizing that capital discipline remains an important pillar in our expansion plans.
On December 31, 2009, the Companys market capitalization stood at R$ 347,085 million, 55% above last years close. At the Annual Shareholders Meeting on April 22, 2010, we will be proposing dividend payments based on 2009 results, of R$ 8 billion, R$ 7 billion of which was already paid in 2009.
Proven reserves in Brazil at the end of 2009 totaled 14.865 billion BOE of oil, condensates and natural gas according to SPE (Society of Petroleum Engineers) criteria. Of this total, only 182 million BOE are from pre-salt reservoirs. As we incorporate reserves from the Pre-salt we should be able to comfortably continue to replace more than 100% of our production each year, as we have done for the last 17 consecutive years. We will begin booking reserves from the Santos pre-salt cluster following the declaration of commerciality, which is expected by December of 2010 for Tupi, by 2011for Carioca, by 2012 for Parati and Guará and by 2013 for Iara.
As a result of the increase in production, Petrobras became a substantial net exporter of crude oil and refined products in 2009, recording a volume surplus of 156,000 barrels/day, and a monetary trade surplus of US$ 2.9 billion.
We should also mention the consolidation of the domestic petrochemical sector, through an agreement with Odebrecht S.A.. The agreement resulted in the merger of Quattor and Braskem. Petrobras now has an important minority position in a world class petrochemical company, with the scale to grow in Brazil and to expand internationally.
In a year of credit aversion and worldwide financial volatility, we managed to contract more than US$ 35 billion of debt at attractive rates and extended tenors. This debt will complement our internally generated cash flow to fund our investment plan.
In 2009 the continued development of the Pre-salt was an extremely productive year: we produced the first oil in the Santos cluster, with the Tupi Extended Well Test; we initiated several new projects and continued other ongoing ones; we announced recoverable oil volume from Guará; and we confirmed the excellent productivity of the pre-salt reservoir in Tupi and Guará.
To conclude, 2009 was an exceptionally challenging year, given the turbulence in the international markets. Although we are beginning 2010 in a much calmer environment, we will continue to approach our challenges in the same uncompromising manner. We remain more determined than ever to use our enterprising spirit to achieve growth, improve results, overcome barriers and build an energy company that respects all its stakeholders while contributing to the development of Brazil, its society, and each country where we operate.
2
Net Income and Consolidated Economic Indicators
Petrobras posted consolidated net income of R$ 28,982 million in 2009, 12% down on 2008.
R$ million | ||||||||||||||
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
60,264 | 60,773 | 65,193 | 1 | Gross Operating Revenues | 230,504 | 266,494 | (14) | |||||||
47,877 | 47,633 | 52,136 | (1) | Net Operating Revenues | 182,710 | 215,118 | (15) | |||||||
18,862 | 18,005 | 14,555 | (5) | Gross Profit | 73,673 | 73,495 | - | |||||||
10,641 | 10,657 | 4,857 | - | Operating Profit (1) | 46,128 | 45,950 | - | |||||||
707 | (235) | 2,405 | (133) | Financial Result | (2,838) | 3,129 | (191) | |||||||
7,303 | 8,129 | 6,189 | 11 | Net Income | 28,982 | 32,988 | (12) | |||||||
0.83 | 0.93 | 0.71 | 12 | Net Income per Share | 3.30 | 3.76 | (12) | |||||||
39 | 38 | 28 | (1) | Gross Margin (%) | 40 | 34 | 6 | |||||||
22 | 22 | 9 | - | Operating Margin (%) | 25 | 21 | 4 | |||||||
15 | 17 | 12 | 2 | Net Margin (%) | 16 | 15 | 1 | |||||||
13,993 | 15,016 | 9,223 | 7 | EBITDA R$ million(2) | 59,944 | 57,170 | 5 | |||||||
Financial and Economic Indicators | ||||||||||||||
68 | 75 | 55 | 10 | Brent (US$/bbl) | 62 | 97 | (36) | |||||||
1.87 | 1.74 | 2.28 | (7) | US Dollar Average Price - Sale (R$) | 2.00 | 1.84 | 9 | |||||||
1.78 | 1.74 | 2.34 | (2) | US Dollar Last Price - Sale (R$) | 1.74 | 2.34 | (26) | |||||||
Price Indicators | ||||||||||||||
152.65 | 154.82 | 176.48 | 1 | Average Oil Products Realization Prices (R$/bbl) | 157.77 | 176.41 | (11) | |||||||
Average sale price - Brazil | ||||||||||||||
64.00 | 70.24 | 47.95 | 10 | Oil (US$/bbl) | 54.22 | 81.55 | (34) | |||||||
19.66 | 15.51 | 34.76 | (21) | Natural Gas(US$/bbl) | 22.53 | 40.15 | (44) | |||||||
Average sale price - International | ||||||||||||||
57.16 | 64.39 | 47.37 | 13 | Oil (US$/bbl) | 53.58 | 63.16 | (15) | |||||||
12.30 | 14.36 | 17.81 | 17 | Natural Gas(US$/bbl) | 12.65 | 17.06 | (26) |
(1) Operating income before financial result, equity balance and taxes.
(2) Operating income before financial result, equity balance and depreciation/amortization.
(*) Unaudited.
R$ million | ||||||||||||||
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
11,658 | 10,026 | 6,156 | (14) | Operating Income as per Brazilian Corporate Law | 43,206 | 48,205 | (10) | |||||||
(707) | 235 | (2,405) | 133 | (-) Financial Result | 2,838 | (3,129) | 191 | |||||||
(310) | 396 | 1,106 | 228 | (-) Equity Income Result | 84 | 874 | (90) | |||||||
(394) | (386) | (154) | 2 | Provision for Employees Profit Sharing | (1,495) | (1,345) | (11) | |||||||
10,247 | 10,271 | 4,703 | - | Operating Profit | 44,633 | 44,605 | - | |||||||
3,746 | 4,201 | 3,587 | 12 | Depreciation / Amortization | 14,767 | 11,632 | 27 | |||||||
- | 544 | 933 | (-) Impairment | 544 | 933 | (42) | ||||||||
13,993 | 15,016 | 9,223 | 7 | EBITDA | 59,944 | 57,170 | 5 | |||||||
29 | 32 | 18 | 3 | EBITDA Margin (%) | 33 | 27 | 6 | |||||||
EBITDA is a measure not recognized by the accounting practices adopted in Brazil and other companies may define it in different ways. It should not be considered as an alternative indicator for measuring operating income, or as the best form of measuring liquidity or cash flow from operating activities. EBITDA is an additional measure of the Companys capacity to amortize debt, maintain investments and cover working capital needs.
3
The behavior of the various components of consolidated net income (2009 vs. 2008) is shown below:
A R$ 178 million increase in gross profit:
R$ million | ||||||
Change 2009 X 2008 |
||||||
Gross Profit Analysis - Main Items | Net Revenues |
Cost of Goods Sold |
Gross Profit | |||
Domestic Market: - volumes sold | (6,539) | 2,395 | (4,144) | |||
- domestic prices | (11,686) | (11,686) | ||||
International Market: - export volumes | 3,063 | 239 | 3,302 | |||
- export price | (12,635) | (12,635) | ||||
Increase (decrease) in expenses:(*) | 21,745 | 21,745 | ||||
Increase (decrease) in profitability of distribution segment | 2,632 | (2,116) | 516 | |||
Increase (decrease) in profitability of trading operations | (5,944) | 7,721 | 1,777 | |||
Increase (decrease) in international sales | (4,280) | 4,801 | 521 | |||
FX effect on controlled companies abroad | 3,507 | (2,815) | 692 | |||
Other | (526) | 616 | 90 | |||
(32,408) | 32,586 | 178 | ||||
(*) Expenses Composition: | Value | |
- import of crude oil and oil products and gas | 16,789 | |
- domestic Government Take | 5,122 | |
- generation and purchase of energy for commercialization | 1,170 | |
- non-oil products, including alcohol, biodiesel and other | 512 | |
- transportation: maritime and pipelines (1) | 271 | |
- third-party services | 53 | |
- salaries, benefits and charges | (291) | |
- materials, services, rents and depreciation | (1,881) | |
21,745 | ||
Operating expenses remained stable. The main variations are shown below:
√ Reduction in provisions for impairment losses (R$ 389 million), due to higher provisions for exploration and production assets in 2008, thanks to the decline in oil prices forecast;
√ Reduction in research and development costs (R$ 342 million), due to the decline in provisions for the contracting of projects with institutions accredited by the ANP (R$ 533 million), in turn due to lower oil prices which affects the calculation base for establishing minimum R&D investments;
√ Reduction in taxes (R$ 205 million), due to lower withholding tax on the 2009 distribution of dividends from foreign subsidiaries (R$ 80 million), the reduction in PIS and COFINS taxes on non-core activities and lower IOF tax on financial operations (R$ 52 million);
4
√ Increase in other operating expenses (R$ 876 million), due to non-recurring expenses from the special participation take from the Marlim field in September 2009, pursuant to the agreement between Petrobras and the ANP (R$ 2,065 million). This was partially offset by the reduction in losses from the depreciation of inventories (R$ 731 million), non-recurring expenses from provisions for contingencies related to the payment of additional royalties on the Guando field in Colombia, in 2008 (R$ 227 million), lower expenses from institutional relations and cultural projects (R$ 158 million) and the exchange variation on these expenses (R$ 159 million), in addition to the launch of new operations in Chile and Japan.
Financial loss (R$ 5,967 million), due to losses from the exchange variation on foreign assets (R$ 12,055 million), combined with losses from hedge operations (R$ 1,075 million), which more than offset exchange gains on the net debt (R$ 2,771 million) and the monetary variation on funding operations (R$ 2,727 million).
Increase in equity income (R$ 790 million), reflecting the better 2009 results from the petrochemical sector (R$ 682 million) which in 2008 were affected by FX losses on financings and by international segment (R$ 127 million), which in 2008 accrued higher losses from Pasadena refinery related to impairment, despite the 2009 losses associated with the acquisition price of the 50% remaining stake arbitrated by judicial decision.
Minority interest (R$ 4,842 million), due to exchange gains on debt from structured projects.
Income Tax and Social Contribution (R$ 5.985 Millions) reduced due to: a) lower net income in 2009 b) increased results in units abroad with lower income tax regimes and c) losses in 2008 with some subsidiaries which realization of fiscal benefits were remote.
5
The behavior of the various components of consolidated net income (4Q-2009 vs. 3Q-2009) is shown below:
A R$ 857 million reduction in gross profit:
R$ million | ||||||
Change | ||||||
4Q-2009 x 3Q-2009 | ||||||
Gross Profit Analysis - Main Items | Net Revenues |
Cost of Goods Sold |
Gross Profit |
|||
Domestic Market: - volumes sold | 330 | 668 | 998 | |||
- domestic prices | (40) | (40) | ||||
International Market: - export volumes | (1,403) | 770 | (633) | |||
- export price | 66 | 66 | ||||
(Increase) decrease in expenses:(*) | (1,263) | (1,263) | ||||
Increase (decrease) in profitability of distribution segment | 1,106 | (1,099) | 7 | |||
Increase (decrease) in profitability of trading operations | 343 | (369) | (26) | |||
Increase (decrease) in international sales | (145) | 281 | 136 | |||
FX effect on controlled companies abroad | (580) | 489 | (91) | |||
Other | 79 | (90) | (11) | |||
(244) | (613) | (857) | ||||
(*) Expenses Composition: | Value | |
- generation and purchase of energy for commercialization | (518) | |
- domestic Government Take | (346) | |
- import of oil, oil products and gas | (225) | |
- materials, services, rents and depreciation | (105) | |
- salaries, benefits and charges | (100) | |
- third-party services | (85) | |
- transportation: maritime and pipelines (1) | 116 | |
(1,263) | ||
(1) Expenses with transportation, terminals and pipelines.
Due to the average inventory period of 60 days, international oil and oil product prices, as well as the impact of the exchange rate on imports and government take are not fully reflected in the cost of goods sold in the actual period, but in the subsequent period.
The chart below shows the estimated impact on COGS:
3Q-09 | 4Q-09 | D (*) | ||||
Effect of the weighted average cost (Real MM) | 621 | 195 | (426) | |||
( ) quarter Sales Cost increase |
(*)The impact of selling inventories formed at a lower unit cost in previous periods was smaller in the 4Q-2009 than in the 3Q-2009, reflecting the behavior of international oil and oil products prices and FX rate.
6
Reduction of R$ 873 million in operating expenses, notably the decline in other operating expenses (R$ 1,369 million), due to the special participation take from the Marlim field in the previous quarter, pursuant to the agreement between Petrobras and the ANP (R$ 2,048 million), partially offset by the increase in expenses from institutional relations and cultural projects (R$ 147 million) and losses from the impairment of domestic exploration and production assets (R$ 544 million).
Reduction in the financial result (R$ 942 million), due to monetary gains on funding transactions (R$ 1,167 million), offset by the reduction in exchange losses on funds invested abroad (R$ 138 million).
Reduction in equity income (R$ 706 million), reflecting the weaker result of the petrochemical sector and the provisions for losses on investments in the Pasadena refinery.
Minority interest (R$ 1,322 million), due to the revision of future flows from financial leasing operations and the reduction in exchange gains on debt from structured projects.
7
RESULTS BY BUSINESS AREA
Petrobras operates in an integrated manner, with the greater part of oil and gas production in the Exploration and Production area being transferred to other Company areas.
When reporting results per business area, transactions with third parties and transfers between business areas are valued in accordance with the internal transfer prices established between the various areas and assessment methodologies based on market parameters.
EXPLORATION AND PRODUCTION
3Q-2009 | 4Q-2009 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
|||||
5,198 | 6,467 | 24 | 19,601 | 37,617 | (48) |
(4Q-2009 x 3Q-2009): Net income moved up due to the 8% increase in the volume of oil transferred/sold and the 3Q-2009 recognition of non-recurring expenses from the special take from the Marlim field (R$ 2,048 million), pursuant to the agreement between Petrobras and ANP. These factors were partially offset by estimated impairment losses (R$ 551 million). The spread between the average domestic oil sale/transfer price and the average Brent price widened from US$ 4.27/bbl in the 3Q-2009 to US$ 4.32/bbl in the 4Q-2009. |
(2009 x 2008): The reduction in net income reflected the change in average oil prices on the international market and non-recurring expenses from the special take from the Marlim field, pursuant to the agreement between Petrobras and the ANP, partially offset by the 6% increase in average daily oil and NGL production and the lower government take (24%). The spread between the average domestic oil sale/transfer price and the average Brent price fell from US$ 15.44/bbl in 2008 to US$ 7.29/bbl in 2009, reflecting the market appreciation of "heavy versus light crudes. |
Domestic Production (Th. barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
1,974 | 1,993 | 1,865 | 1 | Oil and NGL | 1,971 | 1,855 | 6 | |||||||
319 | 320 | 330 | Natural Gas (1) | 317 | 321 | (1) | ||||||||
2,293 | 2,313 | 2,195 | 1 | Total | 2,288 | 2,176 | 5 | |||||||
(*) Unaudited
(1) Does not include liquefied gas and includes re-injected gas
(4Q-2009 x 3Q-2009): The production upturn, chiefly due to the operational start-up of new wells linked to FPSO Espírito Santo (Parque das Conchas), Cidade de São Vicente (Tupi) and P-53 (Marlim Leste), more than offset the natural decline in the mature fields. |
(2009 x 2008): Increased output from the P-52 (Roncador), P-54 (Roncador) and P-53 (Marlim Leste) platforms, coupled with the start-up of P-51 (Marlim Sul), FPSO-Cidade de Niterói (Marlim Leste), Cidade de São Vicente (Tupi), Espírito Santo (Parque das Conchas), Frade and Cidade de São Mateus (Camarupim), more than offset the natural decline in the mature fields. |
8
Lifting Cost Domestic(*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
US$/barrel: | ||||||||||||||
9.02 | 9.51 | 8.24 | 5 | without government participation | 8.78 | 9.26 | (5) | |||||||
22.86 | 24.74 | 18.11 | 8 | with government participation | 20.51 | 26.08 | (21) | |||||||
R$/barrel: | ||||||||||||||
16.84 | 16.51 | 19.09 | (2) | without government participation | 17.20 | 17.08 | 1 | |||||||
41.62 | 43.04 | 41.48 | 3 | with government participation | 39.49 | 47.61 | (17) |
(*) Unaudited
Lifting Cost Excluding Government Take
(4Q-2009 x 3Q-2009): Excluding the impact of the appreciation of the Real, the unit lifting cost increased by 1%, chiefly due to higher expenses from well interventions and maintenance in the Campos Basin. |
(2009 x 2008): Excluding the impact of the depreciation of the Real, the unit lifting cost remained flat over the previous year, since the upturn in personnel expenses was offset by the higher number of well interventions and scheduled stoppages in production units in 2008. |
Lifting Cost Including Government Take
(4Q-2009 x 3Q-2009): The increase in the government take resulted from higher international oil prices. |
(2009 x 2008): The decline in this indicator was due to lower international prices, partially offset by increased output from the new production systems. |
REFINING, TRANSPORTATION & MARKETING
3Q-2009 | 4Q-2009 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
|||||
2,052 | 1,196 | (42) | 13,331 | (3,611) | 469 |
(4Q-2009 x 3Q-2009): The reduction in net income was due to higher oil acquisition/transfer and oil product import costs, lower oil and oil product export volume, and the reduced result from investments in the petrochemical sector (R$ 567 million) despite the positive period performance. These factors were partially offset by higher average sales prices, reflecting the behavior of those oil products whose prices are pegged to international prices, and higher domestic oil product sales volume. |
(2009 x 2008): The improved result was due to lower oil acquisition/transfer and oil product import costs, reflecting the behavior of international oil prices. These effects were partially offset by the reduction in average oil product prices due to lower export prices, and, in Brazil, to the reduced price of those oil products pegged to international prices. |
9
Imports and exports (Th. barrels/day)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) |
2009 | 2008 | 2009 X 2008 (%) |
||||||||
429 | 373 | 276 | (13) | Crude oil imports | 397 | 373 | 6 | |||||||
209 | 139 | 123 | (33) | Oil products imports | 152 | 197 | (23) | |||||||
638 | 512 | 399 | (20) | Import of crude oil and oil products | 549 | 570 | (4) | |||||||
485 | 463 | 559 | (5) | Crude oil exports(1) (2) | 478 | 439 | 9 | |||||||
239 | 215 | 231 | (10) | Oil products exports(1) | 227 | 234 | (3) | |||||||
724 | 678 | 790 | (6) | Export of crude oil and oil products(1) | 705 | 673 | 5 | |||||||
86 | 166 | 391 | 93 | Net exports (imports) crude oil and oil products | 156 | 103 | 51 | |||||||
23 | 4 | 2 | (83) | Other imports | 10 | 5 | 100 | |||||||
2 | 4 | 1 | 100 | Other exports(1) | 2 | 3 | (33) |
(1) Unaudited
(2) Export volumes from Exploration & Production and RTM segments.
(4Q-2009 x 3Q-2009): The reduction in the exports volumes is a consequence of the increase in inventories given the expected maintenance stoppages scheduled for the first quarter of 2010. The imports decreased mainly because of the pro- diesel refining program. |
(2009 x 2008): the increase in oil production was responsible for the increase in the exports. The imports decreased mainly because of the lower diesel imports due to the emergency operation of diesel-powered thermal plants in 2008, the period reduction in GDP growth, the increase in the biodiesel percentage and the pro-diesel refining program. |
10
Oil Products (Th. barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
1,867 | 1,867 | 1,708 | Output Oil products | 1,823 | 1,787 | 2 | ||||||||
1,942 | 1,942 | 1,942 | Primary Processed Installed Capacity(1) | 1,942 | 1,942 | |||||||||
94 | 94 | 87 | Use of Installed Capacity (%) | 92 | 91 | 1 | ||||||||
79 | 78 | 78 | (1) | Domestic crude as % of total feedstock processed | 79 | 78 | 1 |
(*) Unaudited.
(1) As per ownership recognized by the ANP.
Processed Feedstock Domestic (Th. barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
1,826 | 1,833 | 1,683 | - | 1,791 | 1,765 | 1 |
(*) Unaudited.
(4Q-2009 x 3Q-2009): No changes. | (2009 x 2008): Increase of 1%, due to the lower number of scheduled stoppages in the distillation units. |
Refining Cost Domestic
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
3.37 | 3.76 | 2.33 | 12 | Refining Cost (US$/barrel) | 3.21 | 3.24 | (1) | |||||||
6.27 | 6.54 | 5.65 | 4 | Refining Cost (R$/barrel) | 6.26 | 5.93 | 6 |
(*) Unaudited.
(4Q-2009 x 3Q-2009): Increase of 4%, excluding the exchange variation, due to higher expenses from scheduled stoppages and third-party services, chiefly related to maintenance and repairs. |
(2009 x 2008): Excluding the impact of the depreciation of the Real, the domestic refining cost moved up by 7%, due to higher expenses with personnel and materials, in turn chiefly due to the higher price of catalysts and other chemical products. |
11
GAS AND POWER
3Q-2009 | 4Q-2009 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | |||||||
415 | 196 | (53) | 914 | (315) | 390 |
(4Q-2009 x 3Q-2009): The reduction in net income was due to the addendum to the agreement for the supply of natural gas imported from Bolivia, which generated a cost increase of R$ 175 million in 4Q- 2009. |
(2009 x 2008): The annual improvement was due to the following factors: Increased fixed revenue from energy auctions (Regulated Contracting Environment), as well as energy exports; The greater availability of energy for trading, due to the recovery of the peg; Higher hydroelectric reservoir levels, reducing the average energy acquisition cost and increasing sales margins, partially offset by reduced thermal power output; The reduction in natural gas import/transfer costs, in line with the behavior of international prices. Other contributory factors included the conclusion of infrastructure projects, which facilitated gas production outflow, thereby avoiding the failure-to- supply penalties incurred in 2008. |
Gas Imports (Th. barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
141 | 134 | 181 | (5) | 140 | 191 | (27) |
(*) Unaudited.
12
DISTRIBUTION
Fiscal Year | ||||||||||||
3Q-2009 | 4Q-2009 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | |||||||
411 | 305 | (26) | 1,254 | 1,234 | 2 |
(4Q-2009 x 3Q-2009): The decline in net income resulted from lower sales margins (2%), as well as personnel expenses related to the collective bargaining agreement (R$ 45 million), higher expenses from institutional relations and sales promotions (R$ 31 million) and the recognition of losses from uncollectable trade notes (R$ 27 million). These factors were partially offset by the 2% increase in sales volume. The segment recorded a 38.6% share of the fuel distribution market in the 4Q-2009, versus 38.8% in the previous quarter. |
(2009 x 2008): The annual upturn in net income was due to the 13% increase in sales volume, primarily caused by the inclusion of sales from Alvo Distribuidora, despite the consequent increase in SG&A expenses (R$ 313 million). Sales margins narrowed by 2%, thanks to lower average sales prices, partially offsetting the improvement in the result. The Companys share of the fuel distribution market climbed from 34.9% in 2008 to 38.6% in 2009. |
13
INTERNATIONAL
3Q-2009 | 4Q-2009 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | |||||||
254 | (179) | (170) | (220) | (1,860) | 88 |
(4Q-2009 x 3Q-2009): The revenue reduction was due to the write-off of dry or economically unviable wells in Libya, Bolivia, Argentina and Angola (R$ 377 million), combined with the increase in exploration costs (R$ 62 million). |
(2009 x 2008): The main events impacting the 2009 result were: Increased gross profit (R$ 961 million), due to improved refining margins in the United States and Japan and higher oil sales volume, partially offset by the decline in international prices; Reduced losses from the devaluation of inventories (R$ 261 million); The recognition, in 2008, of provisions for impairment losses (R$ 330 million) and losses from the devolution of Block 31, in Ecuador (R$ 182 million). |
International Production (Th. barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
Consolidated - International Production | ||||||||||||||
137 | 143 | 121 | 4 | Oil and NGL | 132 | 111 | 19 | |||||||
94 | 96 | 98 | 2 | Natural Gas (1) | 96 | 99 | (3) | |||||||
231 | 239 | 219 | 3 | Total | 228 | 210 | 9 | |||||||
10 | 9 | 14 | (10) | Non Consolidated - Internacional Production (2) | 10 | 14 | (29) | |||||||
241 | 248 | 233 | 3 | Total International Production | 238 | 224 | 6 | |||||||
(*) Unaudited.
(1) Does not include liquefied gas and includes re-injected gas.
(2) Non consolidated companies in Venezuela.
(4Q-2009 x 3Q-2009): Consolidated international oil and NGL production increased due to the start-up of new wells in the Akpo field in 4Q-2009. Consolidated gas production moved up by 2% due to the 20-day strike in Argentina in 3Q-2009, offset by reduced imports of Bolivian gas to Brazil in 4Q-2009. |
(2009 x 2008): Consolidated international oil and NGL production increased due to the start-up of production in Agbami (July 2008) and Akpo (March 2009), both in Nigeria, partially offset by the reduction in Ecuador due to the sale of part of the interest in Block 18 (December 2008). Consolidated gas production fell by 3% due to the reduction in Brazils imports of Bolivian gas and lower consumption by thermal plants as a result of increased production by the hydro plants, offset by the higher interest in Sierra Chata, in Argentina, in 4Q-2008. |
14
International Lifting Cost
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
5.72(1) | 6.49 | 5.36 | 13 | 5.42 | 4.73 | 15 |
(*) Unaudited.
(1) Revisions on the lifting cost from Nigeria and Angola.
(4Q-2009 x 3Q-2009): The increase was due to higher costs in the Akpo field in Nigeria, due to the intensification of operations, combined with the upturn in Argentina due to the greater number of well interventions and higher third-party service and material prices. |
(2009 x 2008): The upturn was caused by higher third-party service prices in Argentina. |
Processed feedstock International
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
204 | 205 | 188 | 0 | 197 | 172 | 15 |
(*) Unaudited.
(4Q-2009 x 3Q-2009): In line with the previous quarter. | (2009 x 2008): Growth of 15% due to the inclusion of the Japanese refinery as of April 2008, as well as the improved operational performance of the refinery in the United States, thanks to the lower number of scheduled and unscheduled stoppages in 2009. |
Oil Products International (*) (Th. barrels/day)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
207 | 220 | 209 | 6 | Output Oil products | 211 | 183 | 15 | |||||||
281 | 281 | 281 | 0 | Primary Processed Installed Capacity(1) | 281 | 281 | ||||||||
67 | 68 | 64 | 1 | Use of Installed Capacity (%) | 66 | 61 | 5 |
(*) Unaudited.
Refining Cost International
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
3.50 (1) | 3.07 | 3.70 | (12) | 4.23 | 5.34 | (21) |
(*) Unaudited.
(1) Recalculation of Japanese Refinery cost.
(4Q-2009 x 3Q-2009): The reduction in refining costs was due to lower costs from maintenance and repairs, combined with the improved operational performance of the Pasadena refinery (USA). |
(2009 x 2008): The reduction was due to lower expenses from scheduled stoppages and repairs, combined with an increase in the volume of processed crude at the Pasadena refinery (USA). |
15
Sales Volumes (Th. Barrels/day) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
769 | 782 | 753 | 2 | Diesel | 740 | 760 | (3) | |||||||
327 | 366 | 364 | 12 | Gasoline | 338 | 344 | (2) | |||||||
104 | 103 | 111 | (1) | Fuel Oil | 102 | 110 | (7) | |||||||
175 | 161 | 143 | (8) | Nafta | 164 | 151 | 9 | |||||||
222 | 212 | 211 | (5) | GLP | 210 | 213 | (1) | |||||||
82 | 84 | 79 | 2 | QAV | 79 | 75 | 5 | |||||||
131 | 141 | 106 | 8 | Other | 121 | 84 | 44 | |||||||
1,810 | 1,849 | 1,767 | 2 | Total Oil Products | 1,754 | 1,737 | 1 | |||||||
118 | 126 | 44 | 7 | Alcohol, Nitrogens, Biodiesel and other | 112 | 88 | 27 | |||||||
244 | 247 | 311 | 1 | Natural Gas | 240 | 321 | (25) | |||||||
2,172 | 2,222 | 2,122 | 2 | Total domestic market | 2,106 | 2,146 | (2) | |||||||
726 | 682 | 791 | (6) | Exports | 707 | 676 | 5 | |||||||
531 | 478 | 440 | (10) | International Sales | 537 | 552 | (3) | |||||||
1,257 | 1,160 | 1,231 | (8) | Total international market | 1,244 | 1,228 | 1 | |||||||
3,429 | 3,382 | 3,353 | (1) | Total | 3,350 | 3,374 | (1) | |||||||
(*) Unaudited.
Annual domestic sales volume fell by 2% over 2008, reflecting sales of the following products:
Diesel (reduction of 3%) due to the emergency operation of diesel-powered thermal plants in 2008, the period reduction in GDP growth, the increase in the biodiesel percentage to 4%, the decline in the 2009 grain harvest and the increased share of third-party diesel (importers and the Riograndense Refinery).
Gasoline (decline of 2%) due to the reduction of the purely-gasoline-powered fleet and the increased share of other players in 2009, especially in regard to gasoline blends, due to imported refinery streams.
Fuel oil (reduction of 7%) reflecting the decline in output from the manufacturing industry due to the global crisis, the reduction in thermal plant consumption and zero consumption by the pelletizing industry.
Naphtha (increase of 9%) due to scheduled stoppages in petrochemical units and their lower orders in 2008, triggered by the crisis that hit the entire petrochemical chains.
Natural gas (reduction of 25%) due to the economic slowdown, the replacement of gas with fuel oil for industrial use, and reduced demand from thermal plants due to higher water-reservoir levels in the Southeast hydropower-plants , compared to the beginning of 2008.
Exports moved up by 5% thanks to increased output.
International sales fell by 3% due to lower offshore volume caused by the termination of tender agreements in 2009.
CORPORATE OVERHEAD (US$ MILLION) (*)
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
745 | 799 | 589 | 7 | 2,589 | 2,792 | (7) |
(*) Unaudited.
(4Q-2009 x 3Q-2009): Excluding the exchange effects, corporate overhead remained flat over the previous quarter, thanks to lower personnel expenses, partially offset by the increase in expenses from sponsorships and social programs. |
(2009 x 2008): Excluding the impact of the depreciation of the Real, corporate overhead decreased 1%, due to reduced expenses from sponsorships and advertising, reflecting the Companys more efficient cost controls, partially offset by the upturn in data-processing and personnel |
16
Consolidated Investments
In compliance with the goals outlined in its strategic plan, Petrobras continues to prioritize investments in the expansion of its oil and natural gas production capacity by investing its own funds and by structuring ventures with strategic partners. In 2009, total investments amounted to R$ 70,757 million, 33% more than in 2008.
R$ million | ||||||||||
Fiscal Year | ||||||||||
2009 | % | 2008 | % | D % | ||||||
Own Investments | 63,663 | 90 | 46,526 | 87 | 37 | |||||
Exploration & Production | 30,819 | 44 | 24,662 | 46 | 25 | |||||
Supply | 16,508 | 23 | 10,111 | 19 | 63 | |||||
Gas and Energy | 6,562 | 9 | 3,821 | 7 | 72 | |||||
International(1) | 6,833 | 10 | 6,133 | 12 | 11 | |||||
Distribution | 635 | 1 | 558 | 1 | 14 | |||||
Corporate | 2,306 | 3 | 1,241 | 2 | 86 | |||||
Special Purpose Companies (SPCs)(2) | 5,564 | 8 | 5,645 | 11 | (1) | |||||
Projects under Negotiation | 1,530 | 2 | 1,178 | 2 | 30 | |||||
Total Investments | 70,757 | 100 | 53,349 | 100 | 33 | |||||
(1) International | 6,833 | 100 | 6,133 | 100 | 11 | |||||
Exploration & Production | 4,170 | 61 | 5,252 | 86 | (21) | |||||
Supply | 1,259 | 18 | 448 | 7 | 181 | |||||
Gas and Energy | 218 | 3 | 250 | 4 | (13) | |||||
Distribution | 1,142 | 17 | 41 | 1 | 2,685 | |||||
Other | 44 | 1 | 142 | 2 | (69) | |||||
(2) Projects Developed by SPCs | 5,564 | 100 | 5,645 | 100 | (1) | |||||
Exploration & Production | 815 | 15 | 1,531 | 27 | (47) | |||||
Supply | 842 | 15 | 723 | 13 | 16 | |||||
Gas and Energy | 3,907 | 70 | 3,391 | 60 | 15 |
In line with its strategic objectives, Petrobras acts in consortiums with other companies as a concessionaire of oil and gas exploration, development and production rights. Currently the Company is a member of 105 consortiums, of which it operates 71.
17
Consolidated Debt
R$ million | ||||||
12.31.2009 | 12.31.2008 | D % | ||||
Short-term Debt (1) | 15,277 | 13,859 | 10 | |||
Long-term Debt (1) | 85,052 | 50,854 | 67 | |||
Total | 100,329 | 64,713 | 55 | |||
Cash and cash equivalents | 28,796 | 15,889 | 81 | |||
Net Debt (2) | 71,533 | 48,824 | 47 | |||
Net Debt/(Net Debt + Shareholder's Equity) (1) | 31% | 26% | 5 | |||
Total Net Liabilities (3) | 316,811 | 276,275 | 15 | |||
Capital Structure | ||||||
(third parties net / total liabilities net) | 50% | 50% | - |
(1) Includes contractual commitments involving the transfer of benefits, risk and the control of goods (R$ 739 million on December 31, 2009 and R$ 1,390 on December 31, 2008).
(2) Total debt less cash and cash equivalents.
(3) Total liabilities net of cash/financial investments.
US$ million | ||||||
12.31.2009 | 12.31.2008 | D % | ||||
Short-term Debt (1) | 8,774 | 5,930 | 48 | |||
Long-term Debt (1) | 48,847 | 21,760 | 124 | |||
Total | 57,621 | 27,691 | 108 |
The net debt of the Petrobras System increased by 47% over December 31, 2008, due to financing operations, mainly maturing in the long-term, pursuant to the Companys 2009/2013 business plan and the payment of interest on own capital during 2009.
The level of indebtedness, measured by the net debt/EBITDA ratio, increased from 0.85 on December 31, 2008, to 1.19 on December 31, 2009. The portion of the capital structure represented by third parties was 50%.
18
Income Statement Consolidated
R$ million | ||||||||||
4th Quarter | Fiscal Year | |||||||||
3Q-2009 | 2009 | 2008 | 2009 | 2008 | ||||||
60,264 | 60,773 | 65,193 | Gross Operating Revenues | 230,504 | 266,494 | |||||
(12,387) | (13,140) | (13,057) | Sales Deductions | (47,794) | (51,376) | |||||
47,877 | 47,633 | 52,136 | Net Operating Revenues | 182,710 | 215,118 | |||||
(29,015) | (29,628) | (37,581) | Cost of Goods Sold | (109,037) | (141,623) | |||||
18,862 | 18,005 | 14,555 | Gross profit | 73,673 | 73,495 | |||||
Operating Expenses | ||||||||||
(1,757) | (1,785) | (2,151) | Sales | (7,152) | (7,162) | |||||
(1,966) | (1,858) | (2,164) | General and Administratives | (7,410) | (7,247) | |||||
(785) | (871) | (1,380) | Exploratory Cost | (3,458) | (3,494) | |||||
- | (544) | (933) | Losses on recovery of assets | (544) | (933) | |||||
(416) | (243) | (437) | Research & Development | (1,364) | (1,706) | |||||
(109) | (223) | (431) | Taxes | (658) | (863) | |||||
(335) | (340) | (359) | Pension and Health Plan | (1,370) | (1,427) | |||||
(2,853) | (1,484) | (1,843) | Other | (5,589) | (4,713) | |||||
(8,221) | (7,348) | (9,698) | (27,545) | (27,545) | ||||||
Net Financial Expenses | ||||||||||
912 | 909 | 1,572 | Income | 3,505 | 3,494 | |||||
(1,429) | (1,596) | (1,386) | Expenses | (5,854) | (4,193) | |||||
1,684 | 538 | (39) | Net Monetary Variation | 2,112 | (353) | |||||
(460) | (86) | 2,258 | Net Exchange Variation | (2,601) | 4,181 | |||||
707 | (235) | 2,405 | (2,838) | 3,129 | ||||||
(7,514) | (7,583) | (7,293) | (30,383) | (24,416) | ||||||
310 | (396) | (1,106) | Participation in Equity Income | (84) | (874) | |||||
11,658 | 10,026 | 6,156 | Operating Profit | 43,206 | 48,205 | |||||
(3,033) | (1,905) | (1,761) | Income Tax & Social Contribution | (9,977) | (15,962) | |||||
(928) | 394 | 1,948 | Minority Interest | (2,752) | 2,090 | |||||
(394) | (386) | (154) | Employees Profit Sharing | (1,495) | (1,345) | |||||
7,303 | 8,129 | 6,189 | Net Income | 28,982 | 32,988 | |||||
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
19
Balance Sheet Consolidated
ASSETS | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Assets | 76,674 | 75,719 | 63,575 | |||
Cash and Cash Equivalents | 28,796 | 30,088 | 15,889 | |||
Accounts Receivable | 13,984 | 13,643 | 14,904 | |||
Inventories | 21,425 | 20,635 | 19,977 | |||
Marketable Securities | 124 | 178 | 289 | |||
Taxes Recoverable | 9,651 | 8,118 | 9,641 | |||
Other | 2,694 | 3,057 | 2,875 | |||
Non Current Assets | 268,933 | 258,071 | 228,589 | |||
Long-term Assets | 26,380 | 25,204 | 21,255 | |||
Petroleum & Alcohol Account | 817 | 817 | 810 | |||
Marketable Securities | 4,639 | 4,635 | 4,066 | |||
Deferred Taxes and Social Contribution | 12,932 | 11,760 | 10,238 | |||
Prepaid Expenses | 1,294 | 1,045 | 1,400 | |||
Accounts Receivable | 3,285 | 3,698 | 1,327 | |||
Deposits - Legal Matters | 1,989 | 1,809 | 1,853 | |||
Other | 1,424 | 1,440 | 1,561 | |||
Investments | 3,148 | 5,589 | 5,107 | |||
Fixed Assets | 230,231 | 217,877 | 190,754 | |||
Intangible | 6,808 | 6,879 | 8,003 | |||
Deferred | 2,366 | 2,522 | 3,470 | |||
Total Assets | 345,607 | 333,790 | 292,164 | |||
LIABILITIES | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Liabilities | 58,029 | 52,317 | 62,557 | |||
Short-term Debt | 14,887 | 10,224 | 13,274 | |||
Suppliers | 16,981 | 14,814 | 17,028 | |||
Taxes and Social Contribution | 12,748 | 10,119 | 12,741 | |||
Project Finance | 212 | 215 | 189 | |||
Pension and Health Plan | 1,208 | 1,173 | 1,152 | |||
Dividends | 2,333 | 4,171 | 9,915 | |||
Salaries, Benefits and Charges | 2,294 | 2,539 | 2,016 | |||
Other | 7,366 | 9,062 | 6,242 | |||
Non Current Liabilities | 126,503 | 121,453 | 88,589 | |||
Long-term Debt | 84,703 | 79,237 | 50,049 | |||
Pension Plan | 3,561 | 3,594 | 3,476 | |||
Health Plan | 11,185 | 11,015 | 10,297 | |||
Deferred Taxes and Social Contribution | 17,239 | 16,616 | 13,100 | |||
Provision for well abandonment | 4,896 | 6,686 | 6,582 | |||
Deferred Income | 1,232 | 1,212 | 1,293 | |||
Other | 3,687 | 3,093 | 3,792 | |||
Minority interest | 1,610 | 4,628 | 2,653 | |||
Shareholders Equity | 159,465 | 155,392 | 138,365 | |||
Capital Stock | 78,967 | 78,967 | 78,967 | |||
Reserves/Net Income | 80,498 | 76,425 | 59,398 | |||
Total Liabilities | 345,607 | 333,790 | 292,164 | |||
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
20
Statement of Cash Flow Consolidated
R$ million | ||||||||||
4th Quarter | Fiscal Year | |||||||||
3Q-2009 | 2009 | 2008 | 2009 | 2008 | ||||||
7,303 | 8,129 | 6,189 | Net Income | 28,982 | 32,988 | |||||
9,378 | 5,529 | 9,427 | (+) Adjustments | 22,856 | 16,964 | |||||
3,746 | 4,201 | 3,587 | Depreciation & Amortization | 14,767 | 11,632 | |||||
(719) | 471 | 1,288 | Charges on Financing and Connected Companies | 117 | 4,033 | |||||
928 | (394) | (1,948) | Minority interest | 2,752 | (2,089) | |||||
(310) | 396 | 1,106 | Result of Equity Income | 84 | 874 | |||||
679 | 1,329 | 3,797 | Income Tax and deffered contributions | 805 | 4,770 | |||||
(1,782) | (897) | 5,815 | Inventory Variation | (3,000) | (1,413) | |||||
388 | 20 | 4,438 | Accounts Receivable Variation | (360) | (193) | |||||
1,105 | 1,564 | (2,589) | Supplier Variation | 1,210 | 603 | |||||
384 | 194 | 505 | Pension and Health Plan Variation | 1,052 | 1,546 | |||||
1,721 | (2,305) | (6,840) | Tax Variation | 623 | (3,642) | |||||
305 | 1,202 | 590 | Write-off of dry wells | 2,264 | 1,524 | |||||
412 | 594 | 2,406 | Impairment | 1,144 | 2,658 | |||||
2,521 | (846) | (2,728) | Other Adjustments | 1,398 | (3,339) | |||||
16,681 | 13,658 | 15,616 | (=) Cash Generated by Operating Activities | 51,838 | 49,952 | |||||
(18,446) | (19,658) | (18,891) | (-) Cash used in Investment Activities | (70,280) | (53,425) | |||||
(9,333) | (8,100) | (8,897) | Investment in E&P | (32,096) | (26,008) | |||||
(5,077) | (6,267) | (5,210) | Investment in Refining and Transportation | (19,413) | (13,350) | |||||
(2,533) | (3,377) | (1,658) | Investment in Gas and Energy | (10,478) | (6,141) | |||||
(141) | (222) | (235) | Investiments in Distribution | (581) | (1,179) | |||||
(1,208) | (1,158) | (1,753) | Investment in International Segment | (6,391) | (5,440) | |||||
43 | 13 | (910) | Marketable Securities | 387 | (274) | |||||
12 | 22 | 146 | Dividends | 68 | 232 | |||||
(209) | (569) | (374) | Other investments | (1,776) | (1,265) | |||||
(1,765) | (6,000) | (3,275) | (=) Free cash flow | (18,442) | (3,473) | |||||
22,015 | 4,475 | 8,230 | (-) Cash used in Financing Activities | 31,627 | 5,624 | |||||
25,441 | 10,080 | 8,256 | Financing | 47,067 | 11,837 | |||||
(3,426) | (5,605) | (26) | Dividends | (15,440) | (6,213) | |||||
(234) | 233 | 158 | (+) FX effect in cash and cash equivalents | (278) | 667 | |||||
20,016 | (1,292) | 5,113 | (=) Cash generated in the period | 12,907 | 2,818 | |||||
10,072 | 30,088 | 10,776 | Cash at the Beginning of Period | 15,889 | 13,071 | |||||
30,088 | 28,796 | 15,889 | Cash at the End of Period | 28,796 | 15,889 |
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
21
Statement of Added Value Consolidated
R$ million | ||||
Fiscal Year | ||||
2009 | 2008 | |||
Revenue | ||||
Sale of products and services* | 234,759 | 268,769 | ||
Assets construction | 56,556 | 47,164 | ||
291,315 | 315,933 | |||
Materials acquisitions from third parties | ||||
Raw Materials Used | (34,994) | (47,891) | ||
Products for Resale | (25,108) | (40,756) | ||
Energy, Services & Other | (63,737) | (52,591) | ||
Tax | (17,508) | (22,836) | ||
Impairment | (1,144) | (2,658) | ||
(142,491) | (166,732) | |||
Gross Added Value | 148,824 | 149,201 | ||
Retentions | ||||
Depreciation & Amortization | (14,767) | (11,632) | ||
Net Added Value produced by company | 134,057 | 137,569 | ||
Added Value Received | ||||
Equity Income Result | (84) | (116) | ||
Financial Revenue - including monetary and exchange variation | 3,505 | 3,494 | ||
Goodwill & discount amortization | - | (758) | ||
Rent and Royalties and other | 1,213 | 1,294 | ||
4,634 | 3,914 | |||
Added Value to Distribute | 138,691 | 141,483 | ||
Distribution of Added Value | ||||
Personnel and administratives | ||||
Salaries/Sharing Profit | ||||
Salaries | 10,216 | 9,104 | ||
Employees Sharing Profit | 1,495 | 1,345 | ||
Benefits | ||||
Advantages | 683 | 835 | ||
Health, Retirement and Pension Plan | 2,590 | 2,642 | ||
FGTS | 673 | 601 | ||
15,657 | 14,527 | |||
Tax | ||||
Federal Government | 48,514 | 57,457 | ||
States | 24,668 | 22,339 | ||
Municipal | 156 | 148 | ||
Foreign states | 4,795 | 5,169 | ||
78,133 | 85,113 | |||
Financial Institutions and Suppliers | ||||
Interest, FX Rate and Monetary Variation | 7,153 | 1,891 | ||
Rent and freight expenses | 6,014 | 9,054 | ||
13,167 | 10,945 | |||
Shareholders | ||||
Interest on Own Capital | 7,195 | 7,019 | ||
Dividends | 1,141 | 2,895 | ||
Minority Interest | 2,752 | (2,089) | ||
Retained Earnings | 20,646 | 23,073 | ||
31,734 | 30,898 | |||
Distributed Added Value | 138,691 | 141,483 | ||
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
* Net of Provisions for Doubtful Debts.
22
Consolidated Statement by Business Area (1) - 2009
R$ MILLION | ||||||||||||||||
E&P | SUPPLY |
GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
Net Operating Revenues | 76,183 | 146,768 | 11,627 | 58,277 | 21,168 | - | (131,313) | 182,710 | ||||||||
Intersegments | 75,252 | 49,405 | 1,842 | 1,347 | 3,467 | - | (131,313) | - | ||||||||
Third Parties | 931 | 97,363 | 9,785 | 56,930 | 17,701 | - | - | 182,710 | ||||||||
Cost of Goods Sold | (39,139) | (120,861) | (8,293) | (53,124) | (17,157) | - | 129,537 | (109,037) | ||||||||
Gross Profit | 37,044 | 25,907 | 3,334 | 5,153 | 4,011 | - | (1,776) | 73,673 | ||||||||
Operating Expenses | (7,072) | (5,425) | (1,793) | (3,118) | (3,198) | (7,199) | 260 | (27,545) | ||||||||
Sales, General & Administrative | (660) | (4,672) | (973) | (3,126) | (1,694) | (3,627) | 190 | (14,562) | ||||||||
Taxes | (94) | (93) | (30) | (26) | (164) | (250) | (1) | (658) | ||||||||
Exploratory Costs | (2,521) | - | - | - | (937) | - | - | (3,458) | ||||||||
Loss on recovery assets | (551) | - | - | - | 7 | - | - | (544) | ||||||||
Research & Development | (516) | (337) | (64) | (10) | (4) | (433) | - | (1,364) | ||||||||
Health and Pension Plans | - | - | - | - | - | (1,370) | - | (1,370) | ||||||||
Other | (2,730) | (323) | (726) | 44 | (406) | (1,519) | 71 | (5,589) | ||||||||
Operating Profit (Loss) | 29,972 | 20,482 | 1,541 | 2,035 | 813 | (7,199) | (1,516) | 46,128 | ||||||||
Net of Interest Income (Expenses) | - | - | - | - | - | (2,838) | - | (2,838) | ||||||||
Equity Income | - | 170 | 55 | (22) | (287) | - | - | (84) | ||||||||
Income (Loss) Before Taxes and Minority | 29,972 | 20,652 | 1,596 | 2,013 | 526 | (10,037) | (1,516) | 43,206 | ||||||||
Interests | ||||||||||||||||
Income Tax & Social Contribution | (10,024) | (6,874) | (504) | (658) | (540) | 8,107 | 516 | (9,977) | ||||||||
Minority Interests | 141 | (180) | (122) | - | (159) | (2,432) | - | (2,752) | ||||||||
Employees Profit Sharing | (488) | (267) | (56) | (101) | (47) | (536) | - | (1,495) | ||||||||
Net Income (Loss) | 19,601 | 13,331 | 914 | 1,254 | (220) | (4,898) | (1,000) | 28,982 | ||||||||
Consolidated Statement by Business Area - 2008
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR | ELIMIN. | TOTAL | |||||||||
Net Operating Revenues | 106,226 | 173,176 | 15,988 | 55,763 | 22,464 | - | (158,499) | 215,118 | ||||||||
Intersegments | 104,454 | 48,550 | 2,237 | 1,358 | 1,900 | - | (158,499) | - | ||||||||
Third Parties | 1,772 | 124,626 | 13,751 | 54,405 | 20,564 | - | - | 215,118 | ||||||||
Cost of Goods Sold | (43,633) | (172,115) | (14,178) | (51,130) | (19,414) | - | 158,847 | (141,623) | ||||||||
Gross Profit | 62,593 | 1,061 | 1,810 | 4,633 | 3,050 | - | 348 | 73,495 | ||||||||
Operating Expenses | (5,361) | (5,659) | (2,339) | (2,800) | (4,344) | (7,315) | 273 | (27,545) | ||||||||
Sales, General & Administrative | (729) | (4,977) | (970) | (2,813) | (1,699) | (3,487) | 266 | (14,409) | ||||||||
Taxes | (110) | (114) | (68) | (22) | (273) | (276) | - | (863) | ||||||||
Exploratory Costs | (2,550) | - | - | - | (944) | - | - | (3,494) | ||||||||
Impairment | (603) | - | - | - | (330) | - | - | (933) | ||||||||
Research & Development | (899) | (277) | (73) | (14) | (5) | (438) | - | (1,706) | ||||||||
Health and Pension Plan | - | - | - | - | - | (1,427) | - | (1,427) | ||||||||
Other | (470) | (291) | (1,228) | 49 | (1,093) | (1,687) | 7 | (4,713) | ||||||||
Operating Profit (Loss) | 57,232 | (4,598) | (529) | 1,833 | (1,294) | (7,315) | 621 | 45,950 | ||||||||
Net of Interest Income (Expenses) | - | - | - | - | - | 3,129 | - | 3,129 | ||||||||
Equity Income | - | (555) | 18 | 77 | (414) | - | - | (874) | ||||||||
Income (Loss) Before Taxes and Minority | ||||||||||||||||
Interests | 57,232 | (5,153) | (511) | 1,910 | (1,708) | (4,186) | 621 | 48,205 | ||||||||
Income Tax & Social Contribution | (19,307) | 1,658 | 194 | (597) | (355) | 2,656 | (211) | (15,962) | ||||||||
Minority Interest | 137 | 164 | 43 | - | 301 | 1,445 | - | 2,090 | ||||||||
Employees Profit Sharing | (445) | (281) | (41) | (79) | (97) | (402) | - | (1,345) | ||||||||
Net Income (Loss) | 37,617 | (3,612) | (315) | 1,234 | (1,859) | (487) | 410 | 32,988 | ||||||||
(1) Biofuel results are included in the corporate group.
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
23
EBITDA(1)(2) Consolidated Statement by Business Area - 2009
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
Operating Profit (3) | 29,484 | 20,215 | 1,485 | 1,934 | 766 | (7,735) | (1,516) | 44,633 | ||||||||
Depreciation / Amortization | 8,162 | 2,860 | 906 | 330 | 1,995 | 514 | - | 14,767 | ||||||||
Impairment | 551 | - | - | - | (7) | - | - | 544 | ||||||||
EBITDA | 37,646 | 23,075 | 2,391 | 2,264 | 2,761 | (7,221) | (1,516) | 59,944 | ||||||||
Statement of Other Operating Income (Expenses)(2) - 2009
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
Losses and Contingencies related to Lawsuit | (2,119) | (143) | (63) | (41) | (38) | (95) | - | (2,499) | ||||||||
Institutional relations and cultural projects | (67) | (38) | (10) | (108) | - | (847) | - | (1,070) | ||||||||
Non programmed stoppages in installations and production equipment | (571) | (158) | - | - | (19) | - | - | (748) | ||||||||
Operational expenses with thermoelectric | - | - | (610) | - | - | - | - | (610) | ||||||||
Inventory adjustment | - | (184) | - | - | (397) | (28) | - | (609) | ||||||||
Labor Agreement | (206) | (101) | (9) | - | (9) | (162) | - | (487) | ||||||||
HSE Expenses | (97) | (60) | (4) | - | - | (194) | - | (355) | ||||||||
Contractual losses from ship-or-pay transport services | - | - | - | - | (53) | - | - | (53) | ||||||||
Fines and Contractual Charges | - | (2) | (46) | - | (28) | - | - | (76) | ||||||||
Incentive, Donations and Governamental Subvention | 150 | 499 | - | - | - | - | - | 649 | ||||||||
Other | 180 | (136) | 16 | 193 | 138 | (193) | 71 | 269 | ||||||||
(2,730) | (323) | (726) | 44 | (406) | (1,519) | 71 | (5,589) | |||||||||
Statement of Other Operating Income (Expenses) - 2008
R$ MILLION | ||||||||||||||||
E&P | SUPPLY . | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR | ELIMIN. | TOTAL | |||||||||
Losses and Contingencies related to Lawsuit | (37) | (90) | (23) | (21) | (166) | (166) | - | (503) | ||||||||
Institutional relations and cultural projects | (79) | (57) | (11) | (77) | - | (1,004) | - | (1,228) | ||||||||
Non programmed stoppages in installations and production equipment | (121) | (85) | - | - | - | - | - | (206) | ||||||||
Operational expenses with thermoelectric | - | - | (593) | - | - | - | - | (593) | ||||||||
Inventory adjustment | - | (560) | (122) | - | (658) | - | - | (1,340) | ||||||||
Labor Agreement | (257) | (82) | (19) | - | (18) | (167) | - | (543) | ||||||||
HSE Expenses | (68) | (61) | (4) | - | - | (250) | - | (383) | ||||||||
Contractual losses from ship-or-pay transport services | - | - | - | - | (101) | - | - | (101) | ||||||||
Fines and Contractual Charges | - | - | (434) | - | - | - | - | (434) | ||||||||
Incentive, Donations and Governamental Subvention | 94 | 552 | - | - | - | - | - | 646 | ||||||||
Other | (2) | 92 | (22) | 147 | (150) | (100) | 7 | (28) | ||||||||
(470) | (291) | (1,228) | 49 | (1,093) | (1,687) | 7 | (4,713) | |||||||||
(1) Operating income before the financial result and equity income, excluding depreciation/amortization.
(2) Biofuel results are included in the corporate group.
(3) Adjusted for the inclusion of provisions for the employees profit sharing program.
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
24
R$ MILLION | ||||||||||||||||
E&P | SUPPLY . | GAS & ENERGY |
DISTRIB. | INTERN | CORPOR. | ELIMIN. | TOTAL | |||||||||
Net Income (Loss) by Business Segment | 29,972 | 20,482 | 1,541 | 2,035 | 813 | (7,199) | (1,516) | 46,128 | ||||||||
- | - | - | - | - | - | - | - | |||||||||
Extraordinary Itens: | - | - | - | - | - | - | - | - | ||||||||
Lawsuit Agreement with ANP(National Petroleum | ||||||||||||||||
Agency) without Special Participation | 2,065 | - | - | - | - | - | - | 2,065 | ||||||||
Losses on recovery of assets | - | 184 | - | - | 397 | 28 | - | 609 | ||||||||
Amendment to Gas Purchase & Sale Agreement | - | - | 175 | - | - | - | - | 175 | ||||||||
Impairment | 551 | - | - | - | (7) | - | - | 544 | ||||||||
Extraordinary Items Subtotal | 2,616 | 184 | 175 | - | 390 | 28 | - | 3,393 | ||||||||
Operating Income (Loss) by business Segment | ||||||||||||||||
before Extraordinary Items | 32,588 | 20,666 | 1,716 | 2,035 | 1,203 | (7,171) | (1,516) | 49,521 | ||||||||
Net Income (Loss) | 19,601 | 13,331 | 914 | 1,254 | (220) | (4,898) | (1,000) | 28,982 | ||||||||
Extraordinary Itens: | 2,616 | 184 | 175 | - | 390 | 28 | - | 3,393 | ||||||||
Taxes Effects | (702) | - | (60) | - | - | - | - | (762) | ||||||||
Net Income without Extraordinary Items effects | 21,515 | 13,515 | 1,029 | 1,254 | 170 | (4,870) | (1,000) | 31,613 | ||||||||
Demonstração Consolidada dos ¥tens Extraordinários por Área de Negócio - 2008
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
Operating Income (Loss) by Business Segment | 57,232 | (4,598) | (529) | 1,833 | (1,294) | (7,315) | 621 | 45,950 | ||||||||
- | - | - | - | - | - | - | - | |||||||||
Extraordinary Itens: | - | - | - | - | - | - | - | - | ||||||||
Contractual fines | - | - | 434 | - | - | - | - | 434 | ||||||||
Provision with Royalties Litigation | - | - | - | - | 161 | - | - | 161 | ||||||||
Impairment | 603 | - | - | - | 330 | - | - | 933 | ||||||||
Losses on recovery of assets | - | 560 | 122 | - | 658 | - | - | 1,340 | ||||||||
Extraordinary Items Subtotal | 603 | 560 | 556 | - | 1,149 | - | - | 2,868 | ||||||||
Operating Income (Loss) without Extraordinary | ||||||||||||||||
Itens Effects | 57,835 | (4,038) | 27 | 1,833 | (145) | (7,315) | 621 | 48,818 | ||||||||
Net Income (Loss) by Business Segment | 37,617 | (3,611) | (315) | 1,234 | (1,860) | (487) | 410 | 32,988 | ||||||||
Extraordinary Itens: | 603 | 560 | 556 | - | 1,149 | - | - | 2,868 | ||||||||
Taxes Effects | - | - | (147) | - | - | - | - | (147) | ||||||||
Net Income without Extraordinary Items effects | 38,220 | (3,051) | 94 | 1,234 | (711) | (487) | 410 | 35,709 | ||||||||
25
Consolidated Assets by Business Area(1) - 12.31.2009
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
ASSETS | 129,981 | 87,121 | 44,411 | 10,951 | 27,755 | 55,897 | (10,509) | 345,607 | ||||||||
CURRENT ASSETS | 6,515 | 27,587 | 5,057 | 5,668 | 5,086 | 36,176 | (9,415) | 76,674 | ||||||||
CASH AND CASH EQUIVALENTS | - | - | - | - | - | 28,796 | - | 28,796 | ||||||||
OTHER | 6,515 | 27,587 | 5,057 | 5,668 | 5,086 | 7,380 | (9,415) | 47,878 | ||||||||
NON-CURRENT ASSETS | 123,466 | 59,534 | 39,354 | 5,283 | 22,669 | 19,721 | (1,094) | 268,933 | ||||||||
LONG-TERM ASSETS | 4,410 | 2,403 | 2,397 | 1,060 | 2,430 | 14,806 | (1,126) | 26,380 | ||||||||
PROPERTY, PLANTS AND EQUIPMENT | 117,872 | 53,637 | 35,620 | 3,504 | 15,701 | 3,897 | - | 230,231 | ||||||||
OTHER | 1,184 | 3,494 | 1,337 | 719 | 4,538 | 1,018 | 32 | 12,322 |
Consolidated Assets by Business Area(1) - 09.30.2009
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
ASSETS | 128,863 | 78,964 | 41,689 | 10,490 | 28,225 | 54,876 | (9,317) | 333,790 | ||||||||
CURRENT ASSETS | 7,089 | 25,446 | 4,655 | 5,582 | 5,049 | 36,868 | (8,970) | 75,719 | ||||||||
CASH AND CASH EQUIVALENTS | - | - | - | - | - | 30,088 | - | 30,088 | ||||||||
OTHERS | 7,089 | 25,446 | 4,655 | 5,582 | 5,049 | 6,780 | (8,970) | 45,631 | ||||||||
NON-CURRENT ASSETS | 121,774 | 53,518 | 37,034 | 4,908 | 23,176 | 18,008 | (347) | 258,071 | ||||||||
LONG-TERM ASSETS | 4,092 | 2,203 | 2,173 | 875 | 2,494 | 13,747 | (380) | 25,204 | ||||||||
PROPERTY, PLANTS AND EQUIPMENT | 114,446 | 47,590 | 33,510 | 3,312 | 15,878 | 3,141 | - | 217,877 | ||||||||
OTHER | 3,236 | 3,725 | 1,351 | 721 | 4,804 | 1,120 | 33 | 14,990 |
Consolidated Assets by Business Area - 12.31.2008
R$ MILLION | ||||||||||||||||
E&P | SUPPLY | GAS & ENERGY |
DISTRIB. | INTERN. | CORPOR. | ELIMIN. | TOTAL | |||||||||
ASSETS | 116,175 | 64,783 | 36,180 | 10,321 | 33,243 | 40,582 | (9,120) | 292,164 | ||||||||
CURRENT ASSETS | 5,881 | 23,620 | 5,344 | 5,681 | 5,848 | 25,008 | (7,807) | 63,575 | ||||||||
CASH AND CASH EQUIVALENTS | - | - | - | - | - | 15,889 | - | 15,889 | ||||||||
OTHERS | 5,881 | 23,620 | 5,344 | 5,681 | 5,848 | 9,119 | (7,807) | 47,686 | ||||||||
NON-CURRENT ASSETS | 110,294 | 41,163 | 30,836 | 4,640 | 27,395 | 15,574 | (1,313) | 228,589 | ||||||||
LONG-TERM ASSETS | 4,188 | 1,891 | 2,323 | 735 | 1,335 | 11,997 | (1,214) | 21,255 | ||||||||
PROPERTY, PLANTS AND EQUIPMENT | 102,290 | 35,845 | 27,025 | 3,193 | 20,084 | 2,361 | (44) | 190,754 | ||||||||
OTHER | 3,816 | 3,427 | 1,488 | 712 | 5,976 | 1,216 | (55) | 16,580 |
(1) Biofuel results are included in the corporate group.
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
26
Consolidated Results by International Business Area - 2009
R$ MILLION INTERNATIONAL |
||||||||||||||
E&P | SUPPLY | GAS & ENERGY | DISTRIB. | CORPOR. | ELIMIN. | TOTAL | ||||||||
ASSETS (12.31.2009) | 19,865 | 5,566 | 2,435 | 1,163 | 3,910 | (5,184) | 27,755 | |||||||
Income Statement | ||||||||||||||
Net Operating Revenues | 5,766 | 11,971 | 1,785 | 5,416 | 29 | (3,799) | 21,168 | |||||||
Intersegments | 4,025 | 2,822 | 325 | 89 | 9 | (3,803) | 3,467 | |||||||
Third Parties | 1,741 | 9,149 | 1,460 | 5,327 | 20 | 4 | 17,701 | |||||||
Operating Profit (Loss) | 1,149 | (106) | 253 | 45 | (582) | 54 | 813 | |||||||
Net Income (Loss) | 766 | (185) | 219 | 44 | (1,118) | 54 | (220) |
Consolidated Results by International Business Area
R$ MILLION INTERNATIONAL |
||||||||||||||
E&P | SUPPLY | GAS & ENERGY | DISTRIB. | CORPOR. | ELIMIN. | TOTAL | ||||||||
ASSETS (09.30.2009) | 20,030 | 6,037 | 2,332 | 1,220 | 3,447 | (4,841) | 28,225 | |||||||
Income Statement - Jan-Mar/2008 | ||||||||||||||
Net Operating Revenues | 5,204 | 14,838 | 1,880 | 4,925 | 4 | (4,387) | 22,464 | |||||||
Intersegments | 2,696 | 3,113 | 386 | 134 | - | (4,429) | 1,900 | |||||||
Third Parties | 2,508 | 11,725 | 1,494 | 4,791 | 4 | 42 | 20,564 | |||||||
Operating Profit (Loss) | 523 | (1,253) | 310 | (15) | (853) | (6) | (1,294) | |||||||
Net Income (Loss) | (128) | (1,406) | 179 | (11) | (488) | (6) | (1,860) | |||||||
ASSETS (12.31.2008) | 24,207 | 6,387 | 3,245 | 859 | 4,104 | (5,559) | 33,243 | |||||||
27
Income Statement Parent Company
R$ million | ||||||||||
4th Quarter | Fiscal Year | |||||||||
3Q-2009 | 2009 | 2008 | 2009 | 2008 | ||||||
46,069 | 45,924 | 52,040 | Gross Operating Revenues | 175,571 | 207,990 | |||||
(10,803) | (11,317) | (11,635) | Sales Deductions | (41,537) | (46,280) | |||||
35,266 | 34,607 | 40,405 | Net Operating Revenues | 134,034 | 161,710 | |||||
(20,303) | (20,552) | (26,674) | Cost of Products Sold | (76,096) | (97,344) | |||||
14,963 | 14,055 | 13,731 | Gross Profit | 57,938 | 64,366 | |||||
Operating Expenses | ||||||||||
(1,552) | (1,402) | (1,822) | Sales | (6,245) | (6,326) | |||||
(1,405) | (1,238) | (1,451) | General & Administrative | (5,029) | (5,017) | |||||
(665) | (311) | (849) | Exploratory Cost | (2,521) | (2,551) | |||||
- | (552) | (603) | Impairment | (552) | (603) | |||||
(414) | (240) | (432) | Research & Development | (1,352) | (1,690) | |||||
(98) | (64) | (196) | Taxes | (321) | (426) | |||||
(313) | (323) | (336) | Health and Pension Plans | (1,295) | (1,344) | |||||
(2,876) | (1,464) | (660) | Other | (5,663) | (3,366) | |||||
(7,323) | (5,594) | (6,349) | (22,978) | (21,323) | ||||||
Net Financial | ||||||||||
1,596 | 1,152 | 1,511 | Income | 6,312 | 5,992 | |||||
(2,197) | (822) | (2,120) | Expenses | (6,959) | (7,051) | |||||
928 | 273 | 215 | Net Monetary Variation | 1,585 | 17 | |||||
(2,009) | (496) | 5,371 | Net Exchange Variation | (7,604) | 8,239 | |||||
(1,682) | 107 | 4,977 | (6,666) | 7,197 | ||||||
(9,005) | (5,487) | (1,372) | (29,644) | (14,126) | ||||||
2,608 | 1,262 | (479) | Paticipation in Equity Income | 7,898 | 2,252 | |||||
8,566 | 9,830 | 11,880 | Operating Income | 36,192 | 52,492 | |||||
(1,334) | (1,149) | (2,154) | Income Tax / Social Contribution | (5,609) | (14,884) | |||||
(331) | (305) | (111) | Employees Profit Sharing | (1,270) | (1,138) | |||||
6,901 | 8,376 | 9,615 | Net Income | 29,313 | 36,470 | |||||
Certain figures relating to previous periods have been reclassified to bring them into line with the current financial statements, thereby facilitating comparisons.
28
Balance Sheet Parent Company
Assets | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Assets | 58,101 | 63,447 | 51,257 | |||
Cash and Cash Equivalents | 16,798 | 20,939 | 11,268 | |||
Marketable Securities | 1,718 | 4,357 | - | |||
Accounts Receivable | 12,844 | 14,106 | 17,370 | |||
Inventories | 16,187 | 16,318 | 13,848 | |||
Dividends Receivable | 2,509 | 70 | 988 | |||
Taxes Recoverable | 6,345 | 5,249 | 6,273 | |||
Other | 1,700 | 2,408 | 1,510 | |||
Non-current Assets | 257,223 | 261,050 | 259,754 | |||
Long-term Assets | 69,096 | 80,491 | 107,619 | |||
Oil & Alcohol Account | 817 | 817 | 810 | |||
Subsidiaries and affiliated companies | 49,184 | 60,677 | 91,089 | |||
Structured Projects | 2,330 | 3,299 | 2,039 | |||
Marketable Securities | 4,180 | 4,161 | 3,598 | |||
Deferred Taxes and Social Contribution | 8,935 | 8,142 | 6,615 | |||
Judicial Deposits | 1,691 | 1,514 | 1,542 | |||
Anticipated Expenses | 689 | 485 | 445 | |||
Other | 1,270 | 1,396 | 1,481 | |||
Investments | 35,318 | 34,947 | 28,307 | |||
Property, plant and equipment | 148,449 | 141,180 | 119,207 | |||
Intangible | 3,747 | 3,741 | 3,782 | |||
Deferred | 613 | 691 | 839 | |||
Total Assets | 315,324 | 324,497 | 311,011 | |||
Liabilities | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Liabilities | 81,139 | 98,096 | 111,698 | |||
Short-term Debt | 3,123 | 1,800 | 2,506 | |||
Risk and assets control | 3,557 | 5,007 | 5,053 | |||
Suppliers | 41,519 | 48,804 | 72,032 | |||
Taxes & Social Contribution Payable | 10,333 | 7,499 | 10,538 | |||
Dividends / Interest on Own Capital | 2,333 | 4,171 | 9,915 | |||
Structured Projects | 351 | 354 | 401 | |||
Health and Pension Plan | 1,123 | 1,110 | 1,072 | |||
Clients Anticipation | 134 | 315 | 298 | |||
Receivable Cash Flow | 14,318 | 21,983 | 5,765 | |||
Other | 4,348 | 7,053 | 4,118 | |||
Long-term Liabilities | 70,306 | 66,791 | 55,262 | |||
Long-term Debt | 26,004 | 22,077 | 11,457 | |||
Risk and assets control | 10,904 | 10,142 | 12,702 | |||
Subsidiaries and affiliated companies | 905 | 740 | 1,101 | |||
Pension plan | 3,051 | 3,064 | 2,966 | |||
Health Care Benefits | 10,344 | 10,184 | 9,510 | |||
Deferred Taxes & Social Contribution | 14,037 | 13,913 | 10,822 | |||
Provision for abandonment | 4,525 | 6,179 | 5,976 | |||
Other | 536 | 492 | 728 | |||
Shareholders' Equity | 163,879 | 159,610 | 144,051 | |||
Capital | 78,967 | 78,967 | 78,967 | |||
Capital Reserves | 84,912 | 80,643 | 65,084 | |||
Total Liabilities | 315,324 | 324,497 | 311,011 | |||
29
1. Consolidated Taxes and Contributions
The economic contribution of Petrobras to the country, measured through the generation of current taxes, duties and social contributions, totaled R$ 59,057 million.
R$ million | ||||||||||||||
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
Economic Contribution - Country | ||||||||||||||
6,131 | 6,542 | 6,222 | 7 | Value Added Tax on Sales and Service | 24,705 | 23,110 | 7 | |||||||
1,680 | 1,828 | 1,556 | 9 | CIDE (1) | 5,746 | 5,409 | 6 | |||||||
3,045 | 3,315 | 5,447 | 9 | PASEP/COFINS | 12,497 | 12,739 | (2) | |||||||
2,767 | 1,971 | 1,496 | (29) | Income Tax & Social Contribution | 9,144 | 15,484 | (41) | |||||||
609 | 513 | (263) | (16) | Other | 2,622 | 1,428 | 84 | |||||||
14,232 | 14,169 | 14,458 | - | Subtotal Country | 54,714 | 58,170 | (6) | |||||||
1,199 | 960 | 1,248 | (20) | Economic Contribution - Foreign | 4,343 | 4,438 | (2) | |||||||
15,431 | 15,129 | 15,706 | (2) | Total | 59,057 | 62,608 | (6) | |||||||
(1) CIDE Economic Domain Contribution Charge.
Certain figures relating to previous periods have been reclassified to bring them into line with the current accounting practices set forth in Laws 11638/07 and 11941/09, thereby facilitating comparisons.
2. Government Take
R$ million | ||||||||||||||
4th Quarter | Fiscal Year | |||||||||||||
3Q-2009 | 2009 | 2008 | 4Q09 X 3Q09 (%) | 2009 | 2008 | 2009 X 2008 (%) | ||||||||
Country | ||||||||||||||
2,187 | 2,335 | 1,934 | 7 | Royalties | 8,122 | 10,179 | (20) | |||||||
2,418 | 2,672 | 2,073 | 11 | Special Participation | 8,308 | 11,478 | (28) | |||||||
32 | 31 | 32 | (3) | Surface Rental Fees | 129 | 117 | 10 | |||||||
2,048 | 17 | - | (99) | ANP Agreement | 2,065 | - | - | |||||||
6,685 | 5,055 | 4,039 | (24) | Subtotal Country | 18,624 | 21,774 | (14) | |||||||
124 | 124 | 229 | - | Foreign | 452 | 731 | (38) | |||||||
6,809 | 5,179 | 4,268 | (24) | Total | 19,076 | 22,505 | (15) | |||||||
The government take in the country in 2009 fell by 14% over 2008, due to the decline in the reference price for local oil, which came to R$ 105.78 in 2009, versus R$ 141 in 2008, reflecting international oil prices behavior. The changes in tax rates due to the increased output from the new production systems were insufficient to offset the impact of the international economic scenario.
Excluding the effect of the ANP agreement, the government take in the country in 4Q-2009 increased by 9% over 3Q-2009, due to the upturn in the reference price for local oil, which totaled R$ 118.64 in 4Q-2009, versus R$ 115.71 in the 3Q-2009, reflecting the recovery of the main international oil prices.
30
3. Foreign Exchange Exposure
Assets | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Assets | 5,581 | 6,829 | 7,573 | |||
Cash and Cash Equivalents | 4,035 | 2,273 | 4,643 | |||
Other Current Assets | 1,546 | 4,556 | 2,930 | |||
Non-current Assets | 17,876 | 22,791 | 30,766 | |||
Amounts invested abroad by | ||||||
partner companies, in the international segment, | ||||||
in E&P equipments to be used in Brazil and in | ||||||
commercial activities. | 16,759 | 20,838 | 30,052 | |||
Long-term Assets | 304 | 390 | 525 | |||
Investments | - | - | - | |||
Property, plant and equipment | 813 | 1,563 | 189 | |||
Total Assets | 23,457 | 29,620 | 38,339 | |||
Liabilities | R$ million | |||||
12.31.2009 | 09.30.2009 | 12.31.2008 | ||||
Current Liabilities | (11,977) | (15,601) | (9,063) | |||
Short-term Financing | (10,303) | (9,542) | (3,345) | |||
Suppliers | (1,088) | (4,410) | (4,387) | |||
Others Current Liabilities | (586) | (1,649) | (1,331) | |||
Long-term Liabilities | (15,203) | (12,452) | (12,470) | |||
Long-term Financing | (15,125) | (12,302) | (11,292) | |||
Others Long-term Liabilities | (78) | (150) | (1,178) | |||
Total Liabilities | (27,180) | (28,053) | (21,533) | |||
Net Assets (Liabilities) in Reais | (3,723) | 1,567 | 16,806 | |||
( + ) Investment Funds - Exchange | - | 5 | 2 | |||
( - ) FINAME Loans - dollar indexed reais | (179) | (284) | (344) | |||
( - ) BNDES Loans - dollar indexed reais | (25,368) | (24,876) | - | |||
Net Assets (Liabilities) in Reais | (29,270) | (23,588) | 16,464 | |||
* The results of investments in Exchange Funds are booked under Financial Revenue.
31
www.petrobras.com.br/ri
For further information: PETRÓLEO BRASILEIRO S. A. PETROBRAS
Investor Relations I E-mail: petroinvest@petrobras.com.br / acionistas@petrobras.com.br
Av. República do Chile, 65 - 2202 - B - 20031-912 - Rio de Janeiro, RJ I Ph.: 55 (21) 3224-1510 / 9947 I 0800-282-1540
This document may contain forecasts that merely reflect the expectations of the Companys management. Such terms as anticipate, believe, expect, forecast, intend, plan, project, seek, should, along with similar or analogous expressions, are used to identify such forecasts. These predictions evidently involve risks and uncertainties, whether foreseen or not by the Company. Therefore, the future results of operations may differ from current expectations, and readers should not base their expectations exclusively on the information presented herein.
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.