Braskem SA
BOVESPA:BRKM5
Balance Sheet
Balance Sheet Decomposition
Braskem SA
Current Assets | 37.3B |
Cash & Short-Term Investments | 18.7B |
Receivables | 6B |
Other Current Assets | 12.6B |
Non-Current Assets | 54.7B |
Long-Term Investments | 165m |
PP&E | 42.1B |
Intangibles | 3.1B |
Other Non-Current Assets | 9.3B |
Current Liabilities | 24.2B |
Accounts Payable | 13.3B |
Accrued Liabilities | 1.2B |
Other Current Liabilities | 9.7B |
Non-Current Liabilities | 62.8B |
Long-Term Debt | 54.1B |
Other Non-Current Liabilities | 8.7B |
Balance Sheet
Braskem SA
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
4 336
|
3 891
|
7 043
|
6 702
|
3 775
|
5 548
|
6 804
|
13 863
|
8 681
|
12 466
|
|
Cash |
988
|
0
|
874
|
2 179
|
1 429
|
2 229
|
2 303
|
1 947
|
5 051
|
6 074
|
|
Cash Equivalents |
3 348
|
3 891
|
6 169
|
4 523
|
2 346
|
3 319
|
4 501
|
11 916
|
3 630
|
6 392
|
|
Short-Term Investments |
87
|
194
|
415
|
1 190
|
2 303
|
2 358
|
1 688
|
3 627
|
3 493
|
2 295
|
|
Total Receivables |
5 406
|
4 910
|
4 353
|
2 656
|
4 930
|
4 725
|
7 153
|
7 938
|
10 316
|
5 508
|
|
Accounts Receivables |
2 811
|
2 409
|
2 756
|
1 634
|
3 281
|
3 075
|
2 286
|
4 732
|
7 154
|
3 232
|
|
Other Receivables |
2 595
|
2 501
|
1 597
|
1 022
|
1 649
|
1 650
|
4 867
|
3 206
|
3 162
|
2 276
|
|
Inventory |
5 034
|
5 619
|
6 109
|
5 238
|
6 847
|
8 487
|
7 625
|
8 384
|
16 335
|
14 030
|
|
Other Current Assets |
135
|
133
|
220
|
470
|
138
|
268
|
120
|
379
|
469
|
158
|
|
Total Current Assets |
14 997
|
14 748
|
18 140
|
16 256
|
17 992
|
21 384
|
23 390
|
34 190
|
39 293
|
34 458
|
|
PP&E Net |
25 414
|
29 071
|
34 100
|
29 337
|
29 762
|
31 760
|
34 921
|
38 832
|
40 005
|
41 716
|
|
PP&E Gross |
25 414
|
0
|
0
|
29 337
|
29 762
|
31 760
|
34 921
|
38 832
|
40 005
|
41 716
|
|
Accumulated Depreciation |
12 286
|
0
|
0
|
18 371
|
21 038
|
25 431
|
29 066
|
34 062
|
38 023
|
38 766
|
|
Intangible Assets |
854
|
2 836
|
2 888
|
750
|
669
|
682
|
703
|
770
|
818
|
935
|
|
Goodwill |
2 059
|
0
|
0
|
2 059
|
2 059
|
2 059
|
2 059
|
2 059
|
2 059
|
2 087
|
|
Note Receivable |
1 623
|
1 309
|
1 674
|
1 300
|
1 174
|
1 818
|
2 694
|
1 396
|
1 861
|
2 058
|
|
Long-Term Investments |
143
|
169
|
133
|
92
|
112
|
76
|
74
|
59
|
76
|
149
|
|
Other Long-Term Assets |
1 727
|
1 369
|
3 692
|
2 028
|
1 574
|
1 415
|
4 289
|
8 779
|
8 452
|
6 645
|
|
Other Assets |
2 059
|
0
|
0
|
2 059
|
2 059
|
2 059
|
2 059
|
2 059
|
2 059
|
2 087
|
|
Total Assets |
46 816
N/A
|
49 502
+6%
|
60 627
+22%
|
51 822
-15%
|
53 342
+3%
|
59 194
+11%
|
68 129
+15%
|
86 084
+26%
|
92 564
+8%
|
88 049
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
10 422
|
10 840
|
12 374
|
6 545
|
5 266
|
8 341
|
9 117
|
9 946
|
12 053
|
12 247
|
|
Accrued Liabilities |
1 094
|
1 103
|
1 614
|
1 187
|
1 892
|
1 497
|
947
|
1 767
|
2 182
|
1 319
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1 275
|
1 446
|
2 272
|
13 032
|
10 903
|
11 270
|
2 242
|
9 929
|
2 165
|
3 291
|
|
Other Current Liabilities |
804
|
698
|
1 384
|
2 274
|
1 077
|
2 008
|
3 910
|
6 745
|
8 793
|
7 329
|
|
Total Current Liabilities |
13 595
|
14 087
|
17 643
|
23 038
|
19 138
|
23 116
|
16 216
|
28 387
|
25 194
|
24 185
|
|
Long-Term Debt |
22 430
|
26 478
|
37 356
|
20 737
|
22 177
|
24 161
|
39 708
|
47 307
|
48 397
|
48 037
|
|
Deferred Income Tax |
863
|
627
|
773
|
511
|
940
|
325
|
273
|
1 811
|
1 407
|
1 153
|
|
Minority Interest |
137
|
145
|
685
|
1 018
|
828
|
876
|
941
|
1 664
|
1 662
|
1 214
|
|
Other Liabilities |
2 246
|
2 713
|
3 910
|
5 816
|
5 397
|
5 681
|
7 987
|
12 446
|
11 362
|
8 565
|
|
Total Liabilities |
39 272
N/A
|
43 760
+11%
|
58 997
+35%
|
49 083
-17%
|
46 824
-5%
|
52 406
+12%
|
63 244
+21%
|
88 286
+40%
|
84 699
-4%
|
80 727
-5%
|
|
Equity | |||||||||||
Common Stock |
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
8 043
|
|
Retained Earnings |
643
|
690
|
2 698
|
1 067
|
4 178
|
4 906
|
2 138
|
4 530
|
3 487
|
1 832
|
|
Treasury Stock |
49
|
49
|
50
|
50
|
50
|
50
|
50
|
50
|
38
|
28
|
|
Other Equity |
1 093
|
2 943
|
9 061
|
6 322
|
5 654
|
6 111
|
5 246
|
5 666
|
3 627
|
2 525
|
|
Total Equity |
7 544
N/A
|
5 742
-24%
|
1 630
-72%
|
2 739
+68%
|
6 518
+138%
|
6 788
+4%
|
4 885
-28%
|
2 202
N/A
|
7 866
N/A
|
7 322
-7%
|
|
Total Liabilities & Equity |
46 816
N/A
|
49 502
+6%
|
60 627
+22%
|
51 822
-15%
|
53 342
+3%
|
59 194
+11%
|
68 129
+15%
|
86 084
+26%
|
92 564
+8%
|
88 049
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
796
|
796
|
796
|
796
|
796
|
796
|
796
|
796
|
796
|
797
|