Petrobras financial performance in 2Q22
Rio de Janeiro, July 28, 2022 - Once again we delivered solid quarterly results. According to our CFO, Rodrigo Araujo Alves, "Second quarter results show the resilience and strength of the Company, which is able to generate sustainable results, following its trajectory of value creation. In line with our commitment to distribute our results, we approved a shareholder remuneration of R$ 6.73 per common and preferred share. In addition, we collected a total of BRL 77 billion in taxes and government take in the second quarter, which amounted to around BRL 147 billion in the year, an increase of 92% compared to the first half of last year".
Main achievements:
- Recurring EBITDA of US$ 20.2 billion (+34% vs 1Q22) and free cash flow of US$ 12.8 billion (+61% vs 1Q22), mainly reflecting the appreciation of Brent prices in the period, better results with oil products and natural gas sales and lower volumes of LNG imports.
- Recurring net income of US$ 9.1 billion (+9% vs 1Q22) due to the factors described above, partially offset by the negative financial result because of the depreciation of the BRL.
- Gross debt of US$ 53.6 billion (-9% vs 1Q22), mainly due to debt prepayments and amortizations.
- CAPEX of US$ 3.1 billion in 2Q22 (+74% vs 1Q22), including US$ 892 million signature bonus related to the Sépia and Atapu fields.
- Beginning of the coparticipation agreement for the Sepia and Atapu fields, in which Petrobras will be the operator in partnership with other companies. Cash inflow from this agreement amounted to US$ 5,2 billion in 2Q22.
- Start-up of FPSO Guanabara in 04/30/22, the first definitive system in Mero field.
- Cash inflows from divestments of US$ 1.6 billion in 2Q22. We highlight the signing of the LUBNOR sale agreement on June 15th. On July 11, we concluded the sale of our 51% Gaspetro for R$ 2.1 billion.
- On June 27, we relaunched the sale processes of the Abreu e Lima Refinery (RNEST), Presidente Getúlio Vargas Refinery (REPAR) and Alberto Pasqualini Refinery (REFAP), in line with the company's portfolio management and capital allocation strategy.
- In July, we signed the first credit line with sustainability commitments (Sustainability-Linked Loan) in the amount of US$ 1.25 billion, maturing in July 2027
This report may contain forward-looking statements. Such forward-looking statements only reflect expectations of the Company's managers regarding future economic conditions, as well as the Company's performance, financial performance and results, among others. The terms "anticipates", "believes", "expects", "predicts", "intends", "plans", "projects", "objective", "should", and similar terms, which evidently involve risks and uncertainties that may or may not be anticipated by the Company and therefore are not guarantees of future results of the Company's operations that may differ from current expectations. The readers should not rely exclusively on any forward-looking statement contained herein. The Company does not undertake any responsibility to update the presentations and forecasts in the light of new information or its future developments, and the figures reported for 2Q22 onwards are estimates or targets. These indicators do not have standardized meanings and may not be comparable to indicators with a similar description used by others. We provide these indicators because we use them as measures of company performance; they should not be considered in isolation or as a substitute for other financial metrics that have been disclosed in accordance with BR GAAP or IFRS. See definitions of Free Cash Flow, Adjusted EBITDA and Net Indebtedness in the Glossary and their reconciliations in the Liquidity and Capital Resources sections, Reconciliation of Adjusted EBITDA and Net Indebtedness. Consolidated accounting information audited by independent auditors in accordance with international accounting standards (IFRS).
2 |
Main items
Table 1 - Main items*
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Sales revenues | 170,960 | 141,641 | 110,710 | 312,601 | 196,884 | 20.7 | 54.4 | 58.8 |
Gross profit | 95,861 | 74,766 | 57,005 | 170,627 | 101,038 | 28.2 | 68.2 | 68.9 |
Operating expenses | 627 | (11,184) | (10,129) | (10,557) | (21,277) | − | − | (50.4) |
Consolidated net income (loss) attributable to the shareholders of Petrobras | 54,330 | 44,561 | 42,855 | 98,891 | 44,022 | 21.9 | 26.8 | 124.6 |
Recurring consolidated net income (loss) attributable to the shareholders of Petrobras * | 45,039 | 43,569 | 40,890 | 88,608 | 42,411 | 3.4 | 10.1 | 108.9 |
Net cash provided by operating activities | 71,804 | 52,824 | 56,564 | 124,628 | 96,634 | 35.9 | 26.9 | 29.0 |
Free cash flow | 63,421 | 40,486 | 48,674 | 103,907 | 79,763 | 56.6 | 30.3 | 30.3 |
Adjusted EBITDA | 98,260 | 77,710 | 61,938 | 175,970 | 110,887 | 26.4 | 58.6 | 58.7 |
Recurring adjusted EBITDA* | 99,337 | 78,214 | 60,033 | 177,551 | 107,731 | 27.0 | 65.5 | 64.8 |
Gross debt (US$ million) | 53,577 | 58,554 | 63,685 | 53,577 | 63,685 | (8.5) | (15.9) | (15.9) |
Net debt (US$ million) | 34,435 | 40,072 | 53,262 | 34,435 | 53,262 | (14.1) | (35.3) | (35.3) |
Net debt/LTM Adjusted EBITDA ratio ** | 0.60 | 0.81 | 1.49 | 0.60 | 1.49 | (25.9) | (59.7) | (59.7) |
Average commercial selling rate for U.S. dollar | 4.92 | 5.23 | 5.30 | 5.08 | 5.38 | (5.9) | (7.2) | (5.6) |
Brent crude (US$/bbl) | 113.78 | 101.40 | 68.83 | 107.59 | 64.86 | 12.2 | 65.3 | 65.9 |
Domestic basic oil by-products price (R$/bbl) | 665.50 | 544.25 | 401.19 | 605.42 | 376.63 | 22.3 | 65.9 | 60.7 |
TRI (total recordable injuries per million men-hour frequency rate) | 0.52 | 0.56 | - | - | (7.1) | |||
ROCE (Return on Capital Employed) | 12.8% | 9.9% | 5.1% | 12.8% | 5.1% | 2,9 p.p. | 7,7 p.p. | 7,7 p.p. |
* See reconciliation of Recurring net income and Adjusted EBITDA in the Special Items section.
* *Ratio calculated in USD
3 |
Consolidated results
Net revenues
Table 2 - Net revenues by products
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Diesel | 52,603 | 38,875 | 32,100 | 91,478 | 57,261 | 35.3 | 63.9 | 59.8 |
Gasoline | 21,187 | 19,404 | 14,439 | 40,591 | 25,507 | 9.2 | 46.7 | 59.1 |
Liquefied petroleum gas (LPG) | 7,074 | 6,172 | 5,908 | 13,246 | 10,926 | 14.6 | 19.7 | 21.2 |
Jet fuel | 6,899 | 5,176 | 2,107 | 12,075 | 4,435 | 33.3 | 227.4 | 172.3 |
Naphtha | 3,555 | 3,182 | 1,889 | 6,737 | 3,701 | 11.7 | 88.2 | 82.0 |
Fuel oil (including bunker fuel) | 1,734 | 1,911 | 2,027 | 3,645 | 3,856 | (9.3) | (14.5) | (5.5) |
Other oil products | 7,949 | 6,650 | 5,319 | 14,599 | 10,134 | 19.5 | 49.4 | 44.1 |
Subtotal Oil Products | 101,001 | 81,370 | 63,789 | 182,371 | 115,820 | 24.1 | 58.3 | 57.5 |
Natural gas | 9,649 | 9,028 | 7,007 | 18,677 | 12,685 | 6.9 | 37.7 | 47.2 |
Crude oil | 13,251 | 9,147 | − | 22,398 | 290 | 44.9 | − | 7623.4 |
Renewables and nitrogen products | 466 | 343 | 47 | 809 | 121 | 35.9 | 891.5 | 568.6 |
Revenues from non-exercised rights | 834 | 539 | 500 | 1,373 | 865 | 54.7 | 66.8 | 58.7 |
Electricity | 534 | 1,553 | 3,092 | 2,087 | 6,062 | (65.6) | (82.7) | (65.6) |
Services, agency and others | 1,508 | 1,239 | 900 | 2,747 | 1,776 | 21.7 | 67.6 | 54.7 |
Total domestic market | 127,243 | 103,219 | 75,335 | 230,462 | 137,619 | 23.3 | 68.9 | 67.5 |
Exports | 40,401 | 35,110 | 33,567 | 75,511 | 56,367 | 15.1 | 20.4 | 34.0 |
Crude oil | 27,589 | 25,043 | 24,759 | 52,632 | 40,221 | 10.2 | 11.4 | 30.9 |
Fuel oil (including bunker fuel) | 11,224 | 9,865 | 6,683 | 21,089 | 13,281 | 13.8 | 67.9 | 58.8 |
Other oil products and other products | 1,588 | 202 | 2,125 | 1,790 | 2,865 | 686.1 | (25.3) | (37.5) |
Sales abroad (*) | 3,316 | 3,312 | 1,808 | 6,628 | 2,898 | 0.1 | 83.4 | 128.7 |
Total foreign market | 43,717 | 38,422 | 35,375 | 82,139 | 59,265 | 13.8 | 23.6 | 38.6 |
Total | 170,960 | 141,641 | 110,710 | 312,601 | 196,884 | 20.7 | 54.4 | 58.8 |
(*) Sales revenues from operations outside of Brazil, including trading and excluding exports |
In 2Q22, sales revenues grew 21% compared to 1Q22, mainly due to the 12% increase in Brent prices, higher oil and oil products sales volumes and higher oil products and natural gas prices, amid the recovery in global demand for oil and oil products after the critical period of the COVID-19 pandemic and the impacts in supply by the war in Ukraine. Revenues from oil products in the domestic market were 24% higher than in 1Q22, with higher revenues from all products except fuel oil, due to a drop in volume, mainly because there were no deliveries for thermoelectric generation in 2Q22. Oil revenues in the domestic market increased 45% due to higher sales to Acelen.
On the other hand, there was a drop in revenues from electricity, given the lower thermoelectric dispatch with the continued recovery in hydrological conditions in 2Q22.
In terms of the breakdown of revenues in the domestic market, diesel and gasoline continued to be the main products, together accounting for 73% of oil products domestic sales in 2Q22.
4 |
Graph 1 - Oil products sales revenues 2Q22 - domestic market
A relevant change in petroleum flows was observed in 1H22, stemming from the war in Ukraine. Russian exports, which previously supplied Europe, were diverted to Asian markets, mainly India and China. The constant search for global opportunities and the development of new customers that Petrobras has been implementing over the years were decisive for the company to also change the flow of its exports, taking advantage of new arbitrage and maximizing the generation of value in its sales.
In 2Q22, we had the following distribution of export destinations by volume:
Table 3 - Destination of oil exports
Country | 2Q22 | 1Q22 | 2Q21 |
China | 15% | 38% | 45% |
Europe | 39% | 28% | 22% |
Latam | 24% | 17% | 7% |
USA | 8% | 11% | 9% |
Caribbean | 2% | 2% | 3% |
Asia (Ex China) | 12% | 4% | 14% |
Table 4 - Destination of exports of oil products
Country | 2Q22 | 1Q22 | 1Q21 |
Singapore | 55% | 59% | 55% |
USA | 26% | 28% | 18% |
Others | 19% | 13% | 27% |
Cost of goods sold
Table 5 - Cost of goods sold
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Acquisitions | (26,649) | (24,207) | (18,998) | (50,856) | (31,836) | 10.1 | 40.3 | 59.7 |
Crude oil imports | (12,930) | (8,808) | (8,552) | (21,738) | (13,772) | 46.8 | 51.2 | 57.8 |
Oil products imports | (8,901) | (7,012) | (6,897) | (15,913) | (10,546) | 26.9 | 29.1 | 50.9 |
Natural gas imports | (4,818) | (8,387) | (3,549) | (13,205) | (7,518) | (42.6) | 35.8 | 75.6 |
Production | (44,117) | (39,111) | (32,490) | (83,229) | (59,746) | 12.8 | 35.8 | 39.3 |
Crude oil | (37,139) | (32,198) | (26,114) | (69,338) | (47,686) | 15.3 | 42.2 | 45.4 |
Production taxes | (20,327) | (16,562) | (13,193) | (36,889) | (22,115) | 22.7 | 54.1 | 66.8 |
Other costs | (16,812) | (15,636) | (12,921) | (32,449) | (25,571) | 7.5 | 30.1 | 26.9 |
Oil products | (3,152) | (3,260) | (3,732) | (6,412) | (6,997) | (3.3) | (15.5) | (8.4) |
Natural gas | (3,826) | (3,653) | (2,644) | (7,479) | (5,063) | 4.7 | 44.7 | 47.7 |
Production taxes | (1,282) | (1,210) | (814) | (2,492) | (1,480) | 6.0 | 57.5 | 68.4 |
Other costs | (2,544) | (2,443) | (1,830) | (4,987) | (3,583) | 4.1 | 39.0 | 39.2 |
Services, electricity, operations abroad and others | (4,333) | (3,557) | (2,217) | (7,889) | (4,264) | 21.8 | 95.4 | 85.0 |
Total | (75,099) | (66,875) | (53,705) | (141,974) | (95,846) | 12.3 | 39.8 | 48.1 |
5 |
In 2Q22, cost of goods sold grew 13% compared to 1Q22, mainly reflecting higher prices for imported oil and oil products. In addition, the appreciation of Brent prices contributed to the increase in government take.
It is worth noting the decrease of LNG in the breakdown of natural gas purchases, given the reduction of 3 MMm³/day in regasification volumes, which reached 7 MM m3/day in 2Q22, essentially due to the lower demand for gas for thermoelectric plants as a consequence of improved hydrological conditions. The reduction in LNG imports would have been even greater had it not been for the reduction in Bolivian gas imports by 5 MMm³/day in 2Q22.
Operating expenses
Table 6 - Operating expenses
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Selling, General and Administrative Expenses | (7,725) | (7,718) | (7,113) | (15,443) | (13,807) | 0.1 | 8.6 | 11.8 |
Selling expenses | (6,136) | (6,159) | (5,742) | (12,295) | (10,940) | (0.4) | 6.9 | 12.4 |
Materials, third-party services, freight, rent and other related costs | (4,922) | (4,967) | (4,890) | (9,889) | (9,189) | (0.9) | 0.7 | 7.6 |
Depreciation, depletion and amortization | (1,066) | (1,038) | (739) | (2,104) | (1,553) | 2.7 | 44.2 | 35.5 |
Allowance for expected credit losses | (30) | (40) | 3 | (70) | 34 | (25.0) | − | − |
Employee compensation | (118) | (114) | (116) | (232) | (232) | 3.5 | 1.7 | − |
General and administrative expenses | (1,589) | (1,559) | (1,371) | (3,148) | (2,867) | 1.9 | 15.9 | 9.8 |
Employee compensation | (1,060) | (1,036) | (1,013) | (2,096) | (2,026) | 2.3 | 4.6 | 3.5 |
Materials, third-party services, rent and other related costs | (411) | (403) | (249) | (814) | (600) | 2.0 | 65.1 | 35.7 |
Depreciation, depletion and amortization | (118) | (120) | (109) | (238) | (241) | (1.7) | 8.3 | (1.2) |
Exploration costs | (196) | (408) | (1,005) | (604) | (2,201) | (52.0) | (80.5) | (72.6) |
Research and Development | (1,080) | (1,081) | (775) | (2,161) | (1,414) | (0.1) | 39.4 | 52.8 |
Other taxes | (455) | (311) | (261) | (766) | (842) | 46.3 | 74.3 | (9.0) |
Impairment of assets | (847) | 4 | (497) | (843) | (1,005) | − | 70.4 | (16.1) |
Other income and expenses, net | 10,930 | (1,670) | (478) | 9,260 | (2,008) | − | − | − |
Total | 627 | (11,184) | (10,129) | (10,557) | (21,277) | − | − | (50.4) |
In 2Q22, selling expenses were stable compared to 1Q22. Despite the lower volumes of oil exports, this effect was offset by an increase in the volume of oil sold in the domestic market and higher oil products exports.
In 2Q22, other operating income and expenses were positive by R$ 10.9 billion against expenses of R$ 1.7 billion in 1Q22. This variation is mainly explained by the effect of the capital gain of R$ 11.2 billion in 2Q22 related to the co-participation agreements in the Sepia and Atapu fields.
In 2Q22, there was an impairment of R$ 0.8 billion mainly due to the permanent shutdown of the P-35 platform in the Marlim field and losses related to divestments of the Golfinho and LUBNOR clusters.
Adjusted EBITDA
In 2Q22, Adjusted EBITDA rose 26% to R$ 98.3 billion, mostly due to the appreciation of Brent in the period, higher margins on all products and natural gas, and lower volumes of LNG imports.
6 |
Financial results
Table 7 - Financial results
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Finance income | 3,054 | 1,360 | 1,109 | 4,414 | 1,785 | 124.6 | 175.4 | 147.3 |
Income from investments and marketable securities (Government Bonds) | 1,821 | 844 | 242 | 2,665 | 402 | 115.8 | 652.5 | 562.9 |
Other income, net | 1,233 | 516 | 867 | 1,749 | 1,383 | 139.0 | 42.2 | 26.5 |
Finance expenses | (4,691) | (3,969) | (9,871) | (8,660) | (16,484) | 18.2 | (52.5) | (47.5) |
Interest on finance debt | (3,396) | (2,784) | (4,797) | (6,180) | (8,916) | 22.0 | (29.2) | (30.7) |
Unwinding of discount on lease liabilities | (1,644) | (1,526) | (1,582) | (3,170) | (3,189) | 7.7 | 3.9 | (0.6) |
Discount and premium on repurchase of debt securities | (404) | (134) | (3,491) | (538) | (4,504) | 201.5 | (88.4) | (88.1) |
Capitalized borrowing costs | 1,464 | 1,244 | 1,410 | 2,708 | 2,564 | 17.7 | 3.8 | 5.6 |
Unwinding of discount on the provision for decommissioning costs | (675) | (682) | (1,027) | (1,357) | (2,054) | (1.0) | (34.3) | (33.9) |
Other finance expenses and income, net | (36) | (87) | (384) | (123) | (385) | (58.6) | (90.6) | (68.1) |
Foreign exchange gains (losses) and indexation charges | (14,120) | 5,592 | 19,538 | (8,528) | (5,273) | − | − | 61.7 |
Foreign exchange gains (losses) | (8,184) | 12,535 | 23,575 | 4,351 | 4,848 | − | − | (10.3) |
Reclassification of hedge accounting to the Statement of Income | (5,442) | (7,221) | (6,333) | (12,663) | (12,427) | (24.6) | (14.1) | 1.9 |
Recoverable taxes inflation indexation income | 119 | 108 | 2,437 | 227 | 2,508 | 10.2 | (95.1) | (90.9) |
Other foreign exchange gains (losses) and indexation charges, net | (613) | 170 | (141) | (443) | (202) | − | 334.8 | 119.3 |
Total | (15,757) | 2,983 | 10,776 | (12,774) | (19,972) | − | − | (36.0) |
The financial result was negative by R$ 15.8 billion in 2Q22, against a positive result of R$ 3.0 billion in 1Q22, mainly reflecting the depreciation of the BRL against the USD of 10.6% in 2Q22, compared to an appreciation of 15.1% in 1Q22. In addition to this effect, there were higher realizations of transaction costs on the securities repurchased and higher goodwill due to the tender offer of US$ 2.0 billion in April/2022. These costs were partially offset by gains on financial investments due to higher average cash balances and interest rates, as well as discounts on market operations over 2Q22.
We ended 2Q22 with a currency exposure of US$ 19.1 billion compared to US$ 15.6 billion in 1Q22. It is worth noting that in 2Q21 the currency exposure was US$ 33.6 billion, which caused greater volatility in the financial result.
Net profit (loss) attributable to Petrobras shareholders
Net income in 2Q22 was R$ 54.3 billion, compared to R$ 44.6 billion in 1Q22. This increase is explained mainly by the increase in Brent prices in the period, as well as higher margins on oil products and natural gas. Additionally, the result was positively impacted by the capital gain of R$ 14.2 billion related to the co-participation agreement in Sepia and Atapu. On the other hand, these factors were partially offset by the decrease in financial result (- R$ 18.7 billion) reflecting the depreciation of the BRL against the USD. With the higher pre-tax income, there was a higher income tax and social contribution expense of R$ 2,6 billion.
7 |
Recurring net income attributable to Petrobras shareholders and recurring Adjusted EBITDA
In 2Q22, net income benefited from non-recurring items totaling R$ 14.3 billion, before taxes. Net income in 2Q22 would have been R$ 45.0 billion without the non-recurring items. Adjusted EBITDA was negatively impacted by R$ 1.1 billion and would have summed up to R$ 99.3 billion without non-recurring items.
8 |
Special items
Table 8 - Special items
Variation (%) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Net income | 54,484 | 44,783 | 43,041 | 99,267 | 44,317 | 21.7 | 26.6 | 124.0 |
Nonrecurring items | 14,318 | 1,862 | 3,260 | 16,180 | 3,081 | 669.0 | 339.2 | 425.2 |
Nonrecurring items that do not affect Adjusted EBITDA | 15,395 | 2,366 | 1,355 | 17,761 | (75) | 550.7 | 1036.2 | − |
Impairment of assets and investments | (860) | (40) | 1,642 | (900) | 943 | 2050.0 | − | − |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | (2) | − | (185) | − | − | − |
Gains and losses on disposal / write-offs of assets | 1,828 | 2,472 | 365 | 4,300 | 622 | (26.1) | 400.8 | 591.3 |
Results from co-participation agreements in auctioned areas | 14,243 | − | − | 14,243 | − | − | − | − |
Agreements signed for the electricity sector | − | − | 436 | − | 436 | − | − | − |
Pis and Cofins inflation indexation charges - exclusion of ICMS (VAT tax) from the basis of calculation | − | − | 2,405 | − | 2,405 | − | − | − |
Discount and premium on repurchase of debt securities | 184 | (66) | (3,491) | 118 | (4,504) | − | − | − |
Financial updating on state amnesty programs | − | − | − | − | 208 | − | − | − |
Other nonrecurring items | (1,077) | (504) | 1,905 | (1,581) | 3,156 | 113.7 | − | − |
Voluntary Separation Plan | (9) | (20) | 22 | (29) | 43 | (55.0) | − | − |
Amounts recovered from Lava Jato investigation | − | 60 | 275 | 60 | 1,065 | − | − | (94.4) |
Gains / (losses) on decommissioning of returned/abandoned areas | (15) | (125) | (3) | (140) | (38) | (88.0) | 400.0 | 268.4 |
State amnesty programs | − | − | − | − | 659 | − | − | − |
Gains (Losses) related to legal proceedings | (866) | (557) | (726) | (1,423) | (726) | 55.5 | 19.3 | 96.0 |
Equalization of expenses - Production Individualization Agreements | (187) | 138 | (44) | (49) | (288) | − | 325.0 | (83.0) |
PIS and COFINS over inflation indexation charges - exclusion of ICMS (VAT tax) from the basis of calculation | − | − | (112) | − | (112) | − | − | − |
PIS and COFINS recovered - exclusion of ICMS (VAT tax) from the basis of calculation | − | − | 2,493 | − | 2,493 | − | − | − |
Gains/(losses) with the transfer of rights on concession agreements | − | − | − | − | 60 | − | − | − |
Net effect of nonrecurring items on IR / CSLL | (4,873) | (648) | (1,109) | (5,521) | (1,175) | 652.0 | 339.4 | 369.9 |
Recurring net income | 45,039 | 43,569 | 40,890 | 88,608 | 42,411 | 3.4 | 10.1 | 108.9 |
Shareholders of Petrobras | 44,885 | 43,347 | 40,704 | 88,232 | 42,116 | 3.5 | 10.3 | 109.5 |
Non-controlling interests | 154 | 222 | 186 | 376 | 295 | (30.6) | (17.2) | 27.5 |
Adjusted EBITDA | 98,260 | 77,710 | 61,938 | 175,970 | 110,887 | 26.4 | 58.6 | 58.7 |
Non-recurring Items | (1,077) | (504) | 1,905 | (1,581) | 3,156 | 113.7 | − | − |
Recurring Adjusted EBITDA | 99,337 | 78,214 | 60,033 | 177,551 | 107,731 | 27.0 | 65.5 | 64.8 |
In management's opinion, the special items presented above, although related to the Company's business, were highlighted as complementary information for a better understanding and evaluation of the result. Such items do not necessarily occur in all periods and are disclosed when relevant.
9 |
Capex
Investment (Capex) encompasses acquisition of property, plant and equipment, including costs with leasing, intangible assets, investments in subsidiaries and affiliates, costs with geology and geophysics and pre-operating costs.
Table 9 - Capex
Variation (%) | ||||||||
US$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Exploration and Production | 1,674 | 1,374 | 1,948 | 3,049 | 3,574 | 21.8 | (14.0) | (14.7) |
Refining, Transportation and Marketing | 274 | 252 | 254 | 526 | 447 | 8.7 | 7.8 | 17.7 |
Gas and Power | 92 | 94 | 94 | 186 | 157 | (2.2) | (2.4) | 18.3 |
Others | 141 | 48 | 68 | 189 | 100 | 196.5 | 107.3 | 89.4 |
Subtotal | 2,181 | 1,768 | 2,364 | 3,949 | 4,278 | 23.4 | (7.7) | (7.7) |
Signature bonus | 892 | − | − | 892 | − | − | − | − |
Total | 3,073 | 1,768 | 2,364 | 4,841 | 4,278 | 73.8 | 30.0 | 13.2 |
In 2Q22, capex totaled US$ 3.1 billion, 74% above 1Q22, mainly due to the impact of the signature bonus related to the Sépia and Atapu fields. Investments in growth correspond to 64% of total capex in 2Q22.
Growth capex are those with the primary objective of increasing the capacity of existing assets, deploying new production, offloading, and storage assets, increasing asset efficiency or profitability, and deploying essential infrastructure to enable other growth projects. It includes acquisitions of assets/companies and remaining investments in systems that started up as of 2020 and exploratory investments.
Sustaining capex, on the other hand, has the main objective of maintaining the operation of existing assets. It does not aim at increasing the capacity of the facilities. It includes investments in safety and reliability of facilities, replacement well projects, complementary development, remaining investments in systems that started up before 2020, scheduled stoppages and revitalizations (without new systems), 4D seismic, health, environment, and safety (HSE) projects, subsea line exchanges, operational infrastructure and information technology (IT).
In 2Q22, capex in the Exploration & Production segment totaled US$ 1.7 billion, 22% higher than in 1Q22, due to higher expenses with large projects, especially the construction and integration of new production units, in addition to higher volume of scheduled stoppages and exploratory activity. Investments were mainly concentrated on: (i) the development of ultra-deepwater production in the Santos Basin pre-salt (US$ 0.6 billion); (ii) development of new deepwater projects (US$ 0.2 billion); and (iii) exploratory investments in the pre-salt and post-salt (US$ 0.1 billion).
In the Refining, Transportation and Marketing segment, capex totaled US$ 0.3 billion in 2Q22, of which approximately 17% was related to growth. In Gas & Power, capex totaled US$ 0.1 billion in 2Q22, with approximately 24% related to growth.
10 |
The following table presents the main information about the new oil and gas production systems, already contracted.
Table 10 - Main projects
Unit | Start-up | FPSO capacity (bbl/day) | CAPEX Petrobras Actual US$ bn | CAPEX Petrobras Total US$ bn1 | Petrobras Stake | Status |
Búzios 5 FPSO Alm. Barroso (Chartered unit) | 2023 | 150,000 | 0.92 | 2.0 | 92,66%2 | Project in phase of execution. Production system is sailing to Brazil. 10 wells drilled and 7 completed. |
Marlim 1 FPSO Anita Garibaldi (Chartered unit) | 2023 | 80,000 | 0.11 | 1.7 | 100% | Project in phase of execution with production system under construction. |
Marlim 2 FPSO Anna Nery (Chartered unit) | 2023 | 70,000 | 0.12 | 1.3 | 100% | Project in phase of execution. Production system is sailing to Brazil. 2 wells drilled and completed.4 |
Mero 2 FPSO Sepetiba (Chartered unit) | 2023 | 180,000 | 0.18 | 0.8 | 38,6%3 | Project in phase of execution with production system under construction. 10 wells drilled and 2 completed |
Itapu P-71 (Owned unit) | 2023 | 150,000 | 1.99 | 3.4 | 100% | Project in phase of execution with production system under construction. 4 wells drilled and 2 completed |
Mero 3 FPSO Marechal Duque de Caxias (Chartered unit) | 2024 | 180,000 | 0.05 | 0.8 | 38,6%3 | Project in phase of execution with production system under construction. 3 wells drilled and 1 completed |
Integrado Parque das Baleias (IPB) FPSO Maria Quitéria (Chartered unit) | 2024 | 100,000 | 0.27 | 1.7 | 100% | Project in phase of execution with production system under construction. 3 wells drilled and 1 completed4 |
Búzios 7 FPSO Almirante Tamandaré (Chartered unit) | 2024 | 225,000 | 0.08 | 2.1 | 92,66%2 | Project in phase of execution with production system under construction. 3 wells drilled and 1 completed |
Búzios 6 P-78 (Owned unit) | 2025 | 180,000 | 0.27 | 4.1 | 92,66%2 | Project in phase of execution with production system under construction |
Búzios 8 P-79 (Owned unit) | 2025 | 180,000 | 0.22 | 4.2 | 92,66%2 | Project in phase of execution with production system under construction. 3 wells drilled and 1 completed |
Mero 4 FPSO Alexandre de Gusmão (Chartered unit) | 2025 | 180,000 | 0.04 | 0.8 | 38,6%3 | Project in phase of execution with production system under construction 5 wells drilled and 2 completed |
1 Total CAPEX with the Strategic Plan 2022-26 assumptions and Petrobras work interest (WI). Chartered units leases are not included. 2 In March 2022, Petrobras has signed the contract with the partner CNOOC Petroleum Brasil Ltda. (CPBL) for the assignment of 5% of its interest in the Production Sharing Contract of the Transfer of Rights Surplus for the Buzios field. Petrobras stake will be ajusted after the transaction's approval by the regulatory agencies. 3 Petrobras stake updated after the approval of the Production Individualization Agreement (AIP) of the Mero accumulation. As the compensation relative to the non-contracted area expenses will be paid in oil to the consortium, the work interest (WI) of the CAPEX reported will not change. 4 Production Unit for revitalization project. Refers only to new wells. The scope of the project also includes the relocation of some wells of the units being decommissioned. |
11 |
In addition to the systems listed in the table above, the FPSOs for Búzios 9 and 10 and the SEAP 1 project are expected to start operating within the horizon of the 2022-26 Strategic Plan. The bidding for P-80 and P-82 (Búzios 9 and 10) production units is in progress after receiving two commercial proposals. The bidding committee released the result of Package A on 07/13/2022, selecting the proposal from Keppel Shipyard. Package B is under negotiation with Sembcorp Marine Rig and Floaters. In both cases, the option of Petrobras requesting the supply of an additional unit is considered. In relation to the FPSO for SEAP 1, the previous procurement process was canceled as the proposal received was overpriced and carried conditions not foreseen in the bidding process. We are currently re-evaluating the project and the procurement strategy.
12 |
Portfolio management
In 2Q22, cash inflows from divestments totaled US$ 1.6 billion, including a deferred payment for the sale of 90% of NTS, in the amount of US$ 1.0 billion. From January 1, 2022, to July 27, 2022, we concluded the sale of the Alagoas and Recôncavo Clusters, exploratory blocks in Parana and Potiguar Basins and our equity interests in Deten Química and Gaspetro. Additionally, we signed the contracts for the sale of the Potiguar, Norte Capixaba, Golfinho and Camarupim Clusters, the Albacora East field and LUBNOR Refinery. In February 2022, we received a deferred payment for the sale of the Bacalhau field (formerly Carcará area) in the amount of US$950 million.
Table 11 - Main transactions by July 27th, 2022 and respective transaction amounts (excluding deferred payments)
Assets | Amount received (US$ million) | Transaction amount1 (US$ million) |
Bloco PAR-T-198_Paraná Basin | 0.031 | 0.0316 |
Bloco PAR-T-218_Paraná Basin | 0.032 | 0.0326 |
Bloco POT-T-794_Potiguar Basin | 0.525 | 0.5256 |
East Albacora field | 293 | 2,201 |
Papa-Terra field | 6 | 105.66 |
Deten Química | 101.2² | 117² |
Gaspetro | 392.32 | 3946 |
Alagoas cluster | 300 | 3006 |
Carmópolis cluster | 275 | 1,1006 |
Fazenda Belém cluster | - | 355 |
Golfinho e Camarupim clusters | 3 | 75 |
Norte cluster | 35.85 | 544 |
Peroá cluster | 5 | 556 |
Pescada cluster | 25 | |
Potiguar cluster | 110 | 1,380 |
Recôncavo cluster | 256 | 2505 |
LUBNOR refinery | 3.4 | 34 |
REMAN refinery | 28.4 | 189.56 |
SIX | 3 | 336 |
Total amount | 1,813 | 6,816 |
¹ Amounts agreed in the signing date, subject to adjustments upon closing
² Original amounts in BRL, converted to US$ at the PTAX rate on the day of the SPA signing or of the cash inflow
3Transaction signed in 2018 4Transaction signed in 2019 5Transaction signed in 2020 6Transaction signed in 2021
13 |
Liquidity and capital resources[1]
Table 12 - Liquidity and Capital Resources
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 |
Adjusted cash and cash equivalents at the beginning of period | 87,568 | 62,040 | 71,454 | 62,040 | 64,280 |
Government bonds and time deposits with maturities of more than 3 months at the beginning of period* | (5,967) | (3,630) | (3,299) | (3,630) | (3,424) |
Cash and cash equivalents in companies classified as held for sale at the beginning of the period | 40 | 72 | 4 | 72 | 74 |
Cash and cash equivalents at the beginning of period | 81,641 | 58,482 | 68,159 | 58,482 | 60,930 |
Net cash provided by operating activities | 71,804 | 52,824 | 56,564 | 124,628 | 96,634 |
Net cash provided by (used in) investing activities | 16,727 | (4,983) | (5,187) | 11,744 | (12,614) |
Acquisition of PP&E and intangibles assets | (8,383) | (12,338) | (7,890) | (20,721) | (16,871) |
Investments in investees | (49) | (49) | (56) | (98) | (60) |
Proceeds from disposal of assets - Divestment | 7,800 | 9,255 | 1,674 | 17,055 | 2,728 |
Financial compensation from coparticipation agreements | 24,512 | 319 | − | 24,831 | − |
Dividends received | 938 | 275 | 731 | 1,213 | 1,097 |
Divestment (Investment) in marketable securities | (8,091) | (2,445) | 354 | (10,536) | 492 |
(=) Net cash provided by operating and investing activities | 88,531 | 47,841 | 51,377 | 136,372 | 84,020 |
Net cash used in financing activities | (89,705) | (16,455) | (65,527) | (106,160) | (96,349) |
Net financings | (20,212) | (9,923) | (47,537) | (30,135) | (70,216) |
Proceeds from financing | 863 | 782 | 8,170 | 1,645 | 8,469 |
Repayments | (21,075) | (10,705) | (55,707) | (31,780) | (78,685) |
Repayment of lease liability | (6,697) | (6,916) | (7,533) | (13,613) | (15,573) |
Dividends paid to shareholders of Petrobras | (62,027) | (2) | (10,282) | (62,029) | (10,282) |
Dividends paid to non-controlling interest | (264) | (26) | (211) | (290) | (212) |
Investments by non-controlling interest | (505) | 412 | 36 | (93) | (66) |
Effect of exchange rate changes on cash and cash equivalents | 4,881 | (8,227) | (4,879) | (3,346) | 529 |
Cash and cash equivalents at the end of period | 85,348 | 81,641 | 49,130 | 85,348 | 49,130 |
Government bonds and time deposits with maturities of more than 3 months at the end of period* | 14,957 | 5,967 | 3,013 | 14,957 | 3,013 |
Cash and cash equivalents in companies classified as held for sale at the end of the period | (37) | (40) | (4) | (37) | (4) |
Adjusted cash and cash equivalents at the end of period | 100,268 | 87,568 | 52,139 | 100,268 | 52,139 |
Reconciliation of Free Cash Flow | |||||
Net cash provided by operating activities | 71,804 | 52,824 | 56,564 | 124,628 | 96,634 |
Acquisition of PP&E and intangibles assets | (8,383) | (12,338) | (7,890) | (20,721) | (16,871) |
Free cash flow** | 63,421 | 40,486 | 48,674 | 103,907 | 79,763 |
As of June 30, 2022, cash and cash equivalents totaled R$ 81.6 billion and adjusted cash and cash equivalents totaled R$ 87.6 billion.
In 2Q22, cash generated from operating activities reached R$ 71.8 billion and positive free cash flow totaled R$ 63.4 billion. This level of cash generation, together with the inflow of funds from the divestments of R$ 7.8 billion and the inflow of R$ 24.5 billion referring to financial compensation for co-participation agreements in Sepia and Atapu were used to: (a) prepay debts and amortize principal and interest due in the period (R$ 21.1 billion), (b) amortize lease liabilities (R$ 6.7 billion), and (c) make investments of R$ 8.3 billion.
* Includes short-term government bonds and time deposits and cash and cash equivalents of companies classified as held for sale.
** Free cash flow (FCF) is in accordance with the Shareholder Remuneration Policy, which is the result of the equation: FCF = net cash provided by operating activities less acquisitions of PP&E and intangible assets
14 |
In 2Q22, the company settled several loans and financial debt, in the amount of R$ 21.1 billion, notably the repurchase and redemption of R$ 16.1 billion of securities in the international capital market.
The reduction of gross debt, the high level of cash generation and solid liquidity allowed the company to approve shareholder remuneration in the amount of R$ 6.73 per common and preferred share.
15 |
Debt
As of June 30, 2022, gross debt reached US$ 53.6 billion, a decrease of 8.5% compared to March 31, 2022, and 18.9% lower than on June 30, 2021, mainly due to debt prepayments and amortizations.
Average maturity shifted from 13.2 years on March 31, 2022, to 13 years on June 30, 2022.
The gross debt/EBITDA ratio decreased from 1.18x on March 30, 2022, to 0.93x on June 30, 2022.
Net debt decreased by 14.1% to US$ 34.4 billion. The net debt/Adjusted EBITDA ratio decreased from 0.81x on March 31, 2021, to 0.60x on June 30, 2022.
Table 13 - Debt indicators
US$ million | 06.30.2022 | 03.31.2022 | Δ % | 06.30.2021 |
Financial Debt | 31,051 | 35,421 | (12.3) | 43,505 |
Capital Markets | 18,261 | 21,683 | (15.8) | 25,178 |
Banking Market | 9,158 | 9,970 | (8.1) | 14,028 |
Development banks | 770 | 878 | (12.3) | 908 |
Export Credit Agencies | 2,688 | 2,708 | (0.7) | 3,189 |
Others | 174 | 182 | (4.4) | 202 |
Finance leases | 22,526 | 23,133 | (2.6) | 20,180 |
Gross debt | 53,577 | 58,554 | (8.5) | 63,685 |
Adjusted cash and cash equivalents | 19,142 | 18,482 | 3.6 | 10,423 |
Net debt | 34,435 | 40,072 | (14.1) | 53,262 |
Net Debt/(Net Debt + Market Cap) - Leverage | 32% | 30% | 6.7 | 40% |
Average interest rate (% p.a.) | 6.3 | 6.2 | 1.6 | 5.9 |
Weighted average maturity of outstanding debt (years) | 13.04 | 13.22 | (1.4) | 12.54 |
Net debt / LTM Adjusted EBITDA ratio | 0.60 | 0.81 | (25.9) | 1.49 |
Gross debt / LTM Adjusted EBITDA ratio | 0.93 | 1.18 | (21.5) | 1.78 |
R$ million | ||||
Financial Debt | 162,644 | 167,819 | (3.1) | 217,624 |
Finance Lease | 117,993 | 109,599 | 7.7 | 100,945 |
Adjusted cash and cash equivalents | 100,268 | 87,568 | 14.5 | 52,139 |
Net Debt | 180,369 | 189,850 | (5.0) | 266,430 |
16 |
Results by segment
Exploration and Production
Table 14 - E&P results
Variation (%) (*) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Sales revenues | 108,041 | 102,567 | 71,440 | 210,608 | 135,392 | 5.3 | 51.2 | 55.6 |
Gross profit | 67,813 | 62,455 | 41,773 | 130,268 | 77,089 | 8.6 | 62.3 | 69.0 |
Operating expenses | 12,551 | (252) | (2,408) | 12,299 | (5,296) | − | − | − |
Operating income (loss) | 80,364 | 62,203 | 39,365 | 142,567 | 71,793 | 29.2 | 104.2 | 98.6 |
Net income (loss) attributable to the shareholders of Petrobras | 53,327 | 41,317 | 26,162 | 94,644 | 47,695 | 29.1 | 103.8 | 98.4 |
Adjusted EBITDA of the segment | 78,534 | 72,975 | 51,157 | 151,509 | 95,320 | 7.6 | 53.5 | 58.9 |
EBITDA margin of the segment (%) | 73 | 71 | 72 | 72 | 70 | 2 | 1 | 2 |
ROCE (Return on Capital Employed) (%) | 17.4 | 14.2 | 6.6 | 17.4 | 6.6 | 3.2 | 10.8 | 10.8 |
Average Brent crude (US$/bbl) | 113.78 | 101.40 | 68.83 | 107.59 | 64.86 | 12.2 | 65.3 | 65.9 |
Internal Transfer Price to RTM - Crude oil (US$/bbl) | 106.90 | 93.71 | 65.57 | 100.24 | 61.45 | 14.1 | 63.0 | 63.1 |
Lifting cost - Brazil (US$/boe) | ||||||||
excluding production taxes and leases | 5.98 | 5.22 | 4.91 | 5.60 | 4.91 | 14.5 | 21.8 | 14.0 |
excluding production taxes | 7.68 | 6.97 | 6.37 | 7.32 | 6.51 | 10.1 | 20.6 | 12.4 |
Onshore and shallow waters | ||||||||
with leases | 17.23 | 16.44 | 13.43 | 16.82 | 12.89 | 4.8 | 28.3 | 30.5 |
excluding leases | 17.23 | 16.44 | 13.43 | 16.82 | 12.89 | 4.8 | 28.3 | 30.5 |
Deep and ultra-deep post-salt | ||||||||
with leases | 14.47 | 11.28 | 11.19 | 12.83 | 11.15 | 28.3 | 29.3 | 15.1 |
excluding leases | 13.06 | 9.57 | 10.12 | 11.27 | 9.75 | 36.5 | 29.1 | 15.5 |
Pre-salt | ||||||||
with leases | 5.19 | 5.13 | 4.22 | 5.16 | 4.42 | 1.3 | 22.9 | 16.7 |
excluding leases | 3.31 | 3.25 | 2.52 | 3.28 | 2.61 | 1.8 | 31.3 | 25.8 |
including production taxes and excluding leases | 25.95 | 24.36 | 17.07 | 25.14 | 16.60 | 6.5 | 52.0 | 51.5 |
including production taxes and leases | 27.64 | 26.11 | 18.53 | 26.86 | 18.20 | 5.9 | 49.2 | 47.6 |
Production taxes - Brazil | 19,848 | 21,165 | 13,931 | 41,013 | 26,865 | (6.2) | 42.5 | 52.7 |
Royalties | 11,062 | 11,151 | 7,181 | 22,213 | 13,701 | (0.8) | 54.0 | 62.1 |
Special participation | 8,725 | 9,953 | 6,701 | 18,678 | 13,067 | (12.3) | 30.2 | 42.9 |
Retention of areas | 61 | 61 | 49 | 122 | 97 | − | 24.5 | 25.8 |
(*) EBITDA margin and ROCE variations in percentage points |
In 2Q22, E&P gross profit was R$ 67.8 billion, an increase of 9% when compared to 1Q22, mainly due to higher Brent prices. Operating income was 29% higher than 1Q22, reflecting the growth in gross profit and the gains from the co-participation agreements in Sepia and Atapu fields.
We recorded a 15% increase in the lifting cost without leasing and government take when compared to 1Q22. In 1Q22 there were several restrictions to activities due to the ÔMICRON variant of COVID-19. In 2Q22, the resumption of activities after the critical period aforementioned and also the effect of the 6% BRL appreciation against the average USD were the main factors impacting the lifting cost.
In the pre-salt, there was a slight increase of 2% in lifting costs, driven by the appreciation of the BRL against the USD and the lower production, partially offset by lower expenses associated with well interventions in Búzios field.
17 |
In the post-salt, there was a 36% increase in the same indicator when compared to 1Q22, due to higher costs with project continuity and integrity, such as well interventions and subsea inspections, alongside the appreciation of the BRL against the USD and also the lower production in the quarter.
In onshore and shallow water assets, there was an increase in lifting costs mainly due to the BRL appreciation. The lower production, due to divestments, unscheduled shutdowns and natural decline of the fields, was offset by the reduction in production costs.
The increase in government take per barrel in 2Q22 is mainly caused by the higher Brent prices in the period.
Refining, Transportation and Marketing
Table 15 - RTM results
Variation (%) (*) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Sales revenues | 157,429 | 128,476 | 100,328 | 285,905 | 177,069 | 22.5 | 56.9 | 61.5 |
Gross profit (Loss) | 25,532 | 16,311 | 12,082 | 41,843 | 23,848 | 56.5 | 111.3 | 75.5 |
Operating expenses | (4,163) | (2,781) | (2,752) | (6,944) | (4,938) | 49.7 | 51.3 | 40.6 |
Operating Income (Loss) | 21,369 | 13,530 | 9,330 | 34,899 | 18,910 | 57.9 | 129.0 | 84.6 |
Net income (loss) attributable to the shareholders of Petrobras | 13,629 | 10,345 | 8,894 | 23,974 | 15,833 | 31.7 | 53.2 | 51.4 |
Adjusted EBITDA of the segment | 24,308 | 16,222 | 12,039 | 40,530 | 24,503 | 49.8 | 101.9 | 65.4 |
EBITDA margin of the segment (%) | 15 | 13 | 12 | 14 | 14 | 3 | 3 | − |
ROCE (Return on Capital Employed) (%) | 11.0 | 7.4 | 3.8 | 11.0 | 3.8 | 3.6 | 7.2 | 7.2 |
Refining cost (US$/barrel) - Brazil | 1.84 | 1.77 | 1.63 | 1.81 | 1.62 | 3.5 | 12.8 | 11.7 |
Refining cost (R$/barrel) - Brazil | 9.19 | 9.16 | 8.57 | 9.18 | 8.70 | 0.3 | 7.2 | 5.5 |
Domestic basic oil by-products price (R$/bbl) | 665.50 | 544.25 | 401.19 | 605.42 | 376.63 | 22.3 | 65.9 | 60.7 |
(*) EBITDA margin and ROCE variations in percentage points |
In 2Q22, gross profit for the Refining, Transportation and Marketing (RTM) segment was R$ 25.5 billion, R$ 9.2 billion higher than in 1Q22. Excluding the effect of inventory turnover (R$ 7.5 billion in 2Q22 and R$ 10.3 billion in 1Q22) the gross profit would have been R$ 18 billion in 2Q22 and R$ 6 billion in 1Q22.
The higher gross profit was due to higher margins on oil products in the domestic market, mainly diesel, gasoline and jet fuel, because of higher international margins on these products. Sales volume was also higher, especially diesel volumes, due to its typical seasonality.
In 2Q22, operating income was higher than in 1Q22 due to the higher gross profit, which was partially offset by higher expenses with lawsuits and the Lubnor refinery impairment.
In 2Q22, refining costs per barrel in USD were slightly higher than in 1Q22 due to higher maintenance expenses, higher feedstock prices in BRL and the appreciation of the BRL against the USD. The higher absolute dollar costs were partially offset by the higher throughput in 2Q22.
18 |
Gas and Power
Table 16 - G&P results
Variation (%) (*) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Sales revenues | 18,390 | 17,655 | 13,960 | 36,045 | 26,047 | 4.2 | 31.7 | 38.4 |
Gross profit | 6,713 | 2,383 | 5,212 | 9,096 | 10,028 | 181.7 | 28.8 | (9.3) |
Operating expenses | (4,008) | (4,616) | (3,499) | (8,624) | (7,602) | (13.2) | 14.5 | 13.4 |
Operating income (loss) | 2,705 | (2,233) | 1,713 | 472 | 2,426 | − | 57.9 | (80.5) |
Net income (loss) attributable to the shareholders of Petrobras | 1,796 | (1,461) | 1,174 | 335 | 1,732 | − | 53.0 | (80.7) |
Adjusted EBITDA of the segment | 3,219 | (1,670) | 2,014 | 1,549 | 3,798 | − | 59.8 | (59.2) |
EBITDA margin of the segment (%) | 18 | (9) | 14 | 4 | 15 | 27.0 | 4.0 | (11.0) |
ROCE (Return on Capital Employed) (%) | (3.9) | (5.3) | 3.5 | (3.9) | 3.5 | 1.4 | (7.4) | (7.4) |
Natural gas sales price - Brazil (US$/bbl) | 71.16 | 55.85 | 42.57 | 63.00 | 38.37 | 27.4 | 67.2 | 64.2 |
Fixed revenues from power auctions | 513 | 500 | 561 | 1,013 | 1,116 | 2.6 | (8.6) | (9.2) |
Average price for power generation (R$/MWh) | 90.70 | 294.31 | 387.99 | 245.09 | 388.14 | (69.2) | (76.6) | (36.9) |
(*) EBITDA margin and ROCE variations in percentage points |
In 2Q22, gross profit was R$ 6.7 billion, representing an increase of R$ 4.331 million when compared to 1Q22, mainly reflecting the recovery in natural gas commercialization margins, due to: (a) the improvement in the natural gas sales and purchases portfolio, with a reduction in natural gas demand for thermoelectric generation and a lower need for regasified LNG; (b) the contractual quarterly update in May of the non-thermoelectric sales prices.
In 2Q22, we reversed the operating loss of 1Q22, reaching an operating income of R$ 2.705 million, due to higher gross profit and lower expenses with lawsuits (- R$ 253 million).
19 |
Reconciliation of Adjusted EBITDA
EBITDA is an indicator calculated as the net income for the period plus taxes on profit, net financial result, depreciation and amortization. Petrobras announces EBITDA, as authorized by CVM Instruction 527 of October 2012.
In order to reflect the management view regarding the formation of the company's current business results, EBITDA is also presented adjusted (Adjusted EBITDA) as a result of: results in equity-accounted investments; impairment, reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments, results with co-participation agreement in production fields and gains/losses on disposal/write-offs of assets.
Adjusted EBITDA, reflecting the sum of the last twelve months (Last Twelve Months), also represents an alternative to the company's operating cash generation. This measure is used to calculate the Gross Debt and Net Debt to Adjusted EBITDA metric, helping to evaluate the company's leverage and liquidity.
EBITDA and adjusted EBITDA are not provided for in International Financial Reporting Standards (IFRS) and should not serve as a basis for comparison with those disclosed by other companies and should not be considered as a substitute for any other measure calculated in accordance with IFRS. These measures should be considered in conjunction with other measures and indicators for a better understanding of the company's performance and financial condition.
Table 17 - Reconciliation of Adjusted EBITDA
Variation (%) (*) | ||||||||
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 | 2Q22 X 1Q22 | 2Q22 X 2Q21 | 1H22 X 1H21 |
Net income (loss) | 54,484 | 44,783 | 43,041 | 99,267 | 44,317 | 21.7 | 26.6 | 124.0 |
Net finance income (expense) | 15,757 | (2,983) | (10,776) | 12,774 | 19,972 | − | − | (36.0) |
Income taxes | 26,193 | 23,598 | 19,916 | 49,791 | 21,796 | 11.0 | 31.5 | 128.4 |
Depreciation, depletion and amortization | 16,996 | 16,604 | 14,928 | 33,600 | 30,558 | 2.4 | 13.9 | 10.0 |
EBITDA | 113,430 | 82,002 | 67,109 | 195,432 | 116,643 | 38.3 | 69.0 | 67.5 |
Results in equity-accounted investments | 54 | (1,816) | (5,305) | (1,762) | (6,324) | − | − | (72.1) |
Impairment | 847 | (4) | 497 | 843 | 1,005 | − | 70.4 | (16.1) |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | 2 | − | 185 | − | − | − |
Results from co-participation agreements in bid areas | (14,243) | − | − | (14,243) | − | − | − | − |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | (1,828) | (2,472) | (365) | (4,300) | (622) | (26.1) | 400.8 | 591.3 |
Adjusted EBITDA | 98,260 | 77,710 | 61,938 | 175,970 | 110,887 | 26.4 | 58.6 | 58.7 |
Adjusted EBITDA margin (%) | 57 | 55 | 56 | 56 | 56 | 2.0 | 1.1 | − |
(*) EBITDA Margin variations in percentage points |
20 |
Financial statements
Table 18 - Income statement - Consolidated
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 |
Sales revenues | 170,960 | 141,641 | 110,710 | 312,601 | 196,884 |
Cost of sales | (75,099) | (66,875) | (53,705) | (141,974) | (95,846) |
Gross profit | 95,861 | 74,766 | 57,005 | 170,627 | 101,038 |
Selling expenses | (6,136) | (6,159) | (5,742) | (12,295) | (10,940) |
General and administrative expenses | (1,589) | (1,559) | (1,371) | (3,148) | (2,867) |
Exploration costs | (196) | (408) | (1,005) | (604) | (2,201) |
Research and development expenses | (1,080) | (1,081) | (775) | (2,161) | (1,414) |
Other taxes | (455) | (311) | (261) | (766) | (842) |
Impairment of assets | (847) | 4 | (497) | (843) | (1,005) |
Other income and expenses | 10,930 | (1,670) | (478) | 9,260 | (2,008) |
627 | (11,184) | (10,129) | (10,557) | (21,277) | |
Operating income (loss) | 96,488 | 63,582 | 46,876 | 160,070 | 79,761 |
Finance income | 3,054 | 1,360 | 1,109 | 4,414 | 1,785 |
Finance expenses | (4,691) | (3,969) | (9,871) | (8,660) | (16,484) |
Foreign exchange gains (losses) and inflation indexation charges | (14,120) | 5,592 | 19,538 | (8,528) | (5,273) |
Net finance income (expense) | (15,757) | 2,983 | 10,776 | (12,774) | (19,972) |
Results in equity-accounted investments | (54) | 1,816 | 5,305 | 1,762 | 6,324 |
Income (loss) before income taxes | 80,677 | 68,381 | 62,957 | 149,058 | 66,113 |
Income taxes | (26,193) | (23,598) | (19,916) | (49,791) | (21,796) |
Net Income (Loss) | 54,484 | 44,783 | 43,041 | 99,267 | 44,317 |
Net income (loss) attributable to: | |||||
Shareholders of Petrobras | 54,330 | 44,561 | 42,855 | 98,891 | 44,022 |
Non-controlling interests | 154 | 222 | 186 | 376 | 295 |
21 |
Table 19 - Statement of financial position - Consolidated
ASSETS - R$ million | 06.30.2022 | 12.31.2021 |
Current assets | 224,785 | 168,247 |
Cash and cash equivalents | 85,311 | 58,410 |
Marketable securities | 14,957 | 3,630 |
Trade and other receivables, net | 26,443 | 35,538 |
Inventories | 49,822 | 40,486 |
Recoverable taxes | 6,676 | 7,511 |
Assets classified as held for sale | 30,340 | 13,895 |
Other current assets | 11,236 | 8,777 |
Non-current assets | 779,969 | 804,704 |
Long-term receivables | 86,511 | 79,992 |
Trade and other receivables, net | 10,379 | 10,603 |
Marketable securities | 257 | 247 |
Judicial deposits | 50,894 | 44,858 |
Deferred taxes | 2,869 | 3,371 |
Other tax assets | 19,109 | 18,197 |
Other non-current assets | 3,003 | 2,716 |
Investments | 8,993 | 8,427 |
Property, plant and equipment | 667,423 | 699,406 |
Intangible assets | 17,042 | 16,879 |
Total assets | 1,004,754 | 972,951 |
LIABILITIES - R$ million | 06.30.2022 | 12.31.2021 |
Current liabilities | 171,157 | 134,913 |
Trade payables | 28,954 | 30,597 |
Finance debt | 21,560 | 20,316 |
Lease liability | 27,363 | 30,315 |
Taxes payable | 29,887 | 26,414 |
Dividends Payable | 24,269 | − |
Short-term employee benefits | 10,511 | 11,967 |
Liabilities related to assets classified as held for sale | 9,546 | 4,840 |
Other current liabilities | 19,067 | 10,464 |
Non-current liabilities | 420,745 | 448,457 |
Finance debt | 141,084 | 178,908 |
Lease liability | 90,630 | 98,279 |
Income Tax payable | 1,626 | 1,676 |
Deferred taxes | 36,115 | 6,857 |
Employee benefits | 46,414 | 52,310 |
Provision for legal and administrative proceedings | 12,926 | 11,263 |
Provision for decommissioning costs | 81,053 | 87,160 |
Other non-current liabilities | 10,897 | 12,004 |
Shareholders' equity | 412,852 | 389,581 |
Share capital (net of share issuance costs) | 205,432 | 205,432 |
Profit reserves and others | 205,113 | 181,897 |
Non-controlling interests | 2,307 | 2,252 |
Total liabilities and shareholders´ equity | 1,004,754 | 972,951 |
22 |
Table 20 - Statement of cash flow - Consolidated
R$ million | 2Q22 | 1Q22 | 2Q21 | 1H22 | 1H21 |
Cash Flow from Operating Activities | |||||
Net income (loss) for the period | 54,484 | 44,783 | 43,041 | 99,267 | 44,317 |
Adjustments for: | |||||
Pension and medical benefits (actuarial expense) | 1,605 | 1,605 | 1,708 | 3,210 | 3,434 |
Results of equity-accounted investments | 54 | (1,816) | (5,305) | (1,762) | (6,324) |
Depreciation, depletion and amortization | 16,996 | 16,604 | 14,928 | 33,600 | 30,558 |
Impairment of assets (reversal) | 847 | (4) | 497 | 843 | 1,005 |
Inventory write-down (write-back) to net realizable value | 49 | (34) | 1 | 15 | (5) |
Allowance (reversals) for credit loss on trade and other receivables | 90 | 105 | 40 | 195 | (46) |
Exploratory expenditures write-offs | 341 | 114 | 296 | 455 | 1,036 |
Disposal/write-offs of assets and remeasurement of investment retained with loss of control | (1,828) | (2,472) | (363) | (4,300) | (437) |
Foreign exchange, indexation and finance charges | 16,618 | (2,440) | (10,102) | 14,178 | 20,142 |
Deferred income taxes, net | 136 | 10,135 | 19,396 | 10,271 | 20,627 |
Revision and unwinding of discount on the provision for decommissioning costs | 691 | 806 | 1,029 | 1,497 | 2,091 |
PIS and COFINS recovery - exclusion of ICMS (VAT tax) from the basis of calculation | (18) | − | (4,898) | (18) | (4,898) |
Results from co-participation agreements in bid areas | (14,243) | − | − | (14,243) | − |
Early termination and cash outflows revision of lease agreements | (882) | (1,140) | (819) | (2,022) | (1,214) |
Decrease (Increase) in assets | |||||
Trade and other receivables, net | (2,876) | 3,123 | (3,103) | 247 | (3,582) |
Inventories | (489) | (9,763) | 2,081 | (10,252) | (8,712) |
Judicial deposits | (2,141) | (2,002) | (1,544) | (4,143) | (2,383) |
Other assets | (3,214) | 249 | (1,265) | (2,965) | (1,128) |
Increase (Decrease) in liabilities | |||||
Trade payables | 175 | (1,267) | (1,537) | (1,092) | 1,838 |
Other taxes payable | 20,429 | 14,021 | 6,563 | 34,450 | 12,669 |
Income taxes paid | (17,522) | (7,927) | 58 | (25,449) | (652) |
Pension and medical benefits | (1,044) | (7,677) | (3,506) | (8,721) | (8,759) |
Provision for legal proceedings | 768 | 919 | 845 | 1,687 | (314) |
Short-term benefits | (1,006) | (769) | (808) | (1,775) | (1,276) |
Provision for decommissioning costs | (722) | (702) | (856) | (1,424) | (1,743) |
Other liabilities | 4,506 | (1,627) | 187 | 2,879 | 390 |
Net cash provided by operating activities | 71,804 | 52,824 | 56,564 | 124,628 | 96,634 |
Cash flows from Investing activities | |||||
Acquisition of PP&E and intangible assets | (8,383) | (12,338) | (7,890) | (20,721) | (16,871) |
Investments in investees | (49) | (49) | (56) | (98) | (60) |
Proceeds from disposal of assets - Divestment | 7,800 | 9,255 | 1,674 | 17,055 | 2,728 |
Financial compensation from co-participation agreements | 24,512 | 319 | − | 24,831 | − |
Divestment (Investment) in marketable securities | (8,091) | (2,445) | 354 | (10,536) | 492 |
Dividends received | 938 | 275 | 731 | 1,213 | 1,097 |
Net cash (provided) used by investing activities | 16,727 | (4,983) | (5,187) | 11,744 | (12,614) |
Cash flows from Financing activities | |||||
Changes in non-controlling interest | (505) | 412 | 36 | (93) | (66) |
Financing and loans, net: | |||||
Proceeds from financing | 863 | 782 | 8,170 | 1,645 | 8,469 |
Repayment of principal - finance debt | (19,357) | (7,683) | (54,818) | (27,040) | (71,898) |
Repayment of interest - finance debt | (1,718) | (3,022) | (889) | (4,740) | (6,787) |
Repayment of lease liability | (6,697) | (6,916) | (7,533) | (13,613) | (15,573) |
Dividends paid to Shareholders of Petrobras | (62,027) | (2) | (10,282) | (62,029) | (10,282) |
Dividends paid to non-controlling interests | (264) | (26) | (211) | (290) | (212) |
Net cash provided (used) in financing activities | (89,705) | (16,455) | (65,527) | (106,160) | (96,349) |
Effect of exchange rate changes on cash and cash equivalents | 4,881 | (8,227) | (4,879) | (3,346) | 529 |
Net increase (decrease) in cash and cash equivalents | 3,707 | 23,159 | (19,029) | 26,866 | (11,800) |
Cash and cash equivalents at the beginning of the period | 81,641 | 58,482 | 68,159 | 58,482 | 60,930 |
Cash and cash equivalents at the end of the period | 85,348 | 81,641 | 49,130 | 85,348 | 49,130 |
23 |
Financial information by business areas
Table 21 - Consolidated income by segment - 1H22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Sales revenues | 210,608 | 285,905 | 36,045 | 1,401 | (221,358) | 312,601 |
Intersegments | 207,178 | 4,707 | 9,461 | 12 | (221,358) | − |
Third parties | 3,430 | 281,198 | 26,584 | 1,389 | − | 312,601 |
Cost of sales | (80,340) | (244,062) | (26,949) | (1,378) | 210,755 | (141,974) |
Gross profit | 130,268 | 41,843 | 9,096 | 23 | (10,603) | 170,627 |
Expenses | 12,299 | (6,944) | (8,624) | (7,247) | (41) | (10,557) |
Selling expenses | (29) | (4,406) | (7,789) | (30) | (41) | (12,295) |
General and administrative expenses | (129) | (404) | (169) | (2,446) | − | (3,148) |
Exploration costs | (604) | − | − | − | − | (604) |
Research and development expenses | (1,848) | (23) | (17) | (273) | − | (2,161) |
Other taxes | (193) | (129) | (94) | (350) | − | (766) |
Impairment of assets | (618) | (222) | 3 | (6) | − | (843) |
Other income and expenses | 15,720 | (1,760) | (558) | (4,142) | − | 9,260 |
Operating income (loss) | 142,567 | 34,899 | 472 | (7,224) | (10,644) | 160,070 |
Net finance income (expense) | − | − | − | (12,774) | − | (12,774) |
Results in equity-accounted investments | 539 | 941 | 292 | (10) | − | 1,762 |
Income (loss) before income taxes | 143,106 | 35,840 | 764 | (20,008) | (10,644) | 149,058 |
Income taxes | (48,473) | (11,866) | (160) | 7,089 | 3,619 | (49,791) |
Net income (loss) | 94,633 | 23,974 | 604 | (12,919) | (7,025) | 99,267 |
Net income (loss) attributable to: | ||||||
Shareholders of Petrobras | 94,644 | 23,974 | 335 | (13,037) | (7,025) | 98,891 |
Non-controlling interests | (11) | − | 269 | 118 | − | 376 |
Table 22 - Consolidated income by segment - 1H21
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Sales revenues | 135,392 | 177,069 | 26,047 | 1,453 | (143,077) | 196,884 |
Intersegments | 132,967 | 3,059 | 6,371 | 680 | (143,077) | − |
Third parties | 2,425 | 174,010 | 19,676 | 773 | − | 196,884 |
Cost of sales | (58,303) | (153,221) | (16,019) | (1,432) | 133,129 | (95,846) |
Gross profit | 77,089 | 23,848 | 10,028 | 21 | (9,948) | 101,038 |
Expenses | (5,296) | (4,938) | (7,602) | (3,384) | (57) | (21,277) |
Selling expenses | (27) | (3,974) | (6,838) | (44) | (57) | (10,940) |
General and administrative expenses | (328) | (384) | (176) | (1,979) | − | (2,867) |
Exploration costs | (2,201) | − | − | − | − | (2,201) |
Research and development expenses | (1,035) | (20) | (89) | (270) | − | (1,414) |
Other taxes | (210) | (347) | (257) | (28) | − | (842) |
Impairment of assets | (572) | − | (440) | 7 | − | (1,005) |
Other income and expenses | (923) | (213) | 198 | (1,070) | − | (2,008) |
Operating income (loss) | 71,793 | 18,910 | 2,426 | (3,363) | (10,005) | 79,761 |
Net finance income (expense) | − | − | − | (19,972) | − | (19,972) |
Results in equity-accounted investments | 300 | 3,352 | 390 | 2,282 | − | 6,324 |
Income (loss) before income taxes | 72,093 | 22,262 | 2,816 | (21,053) | (10,005) | 66,113 |
Income taxes | (24,410) | (6,429) | (825) | 6,466 | 3,402 | (21,796) |
Net income (loss) | 47,683 | 15,833 | 1,991 | (14,587) | (6,603) | 44,317 |
Net income (loss) attributable to: | ||||||
Shareholders of Petrobras | 47,695 | 15,833 | 1,732 | (14,635) | (6,603) | 44,022 |
Non-controlling interests | (12) | − | 259 | 48 | − | 295 |
24 |
Table 23 - Quarterly consolidated income by segment - 2Q22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Sales revenues | 108,041 | 157,429 | 18,390 | 743 | (113,643) | 170,960 |
Intersegments | 106,229 | 2,449 | 4,971 | (6) | (113,643) | − |
Third parties | 1,812 | 154,980 | 13,419 | 749 | − | 170,960 |
Cost of sales | (40,228) | (131,897) | (11,677) | (729) | 109,432 | (75,099) |
Gross profit | 67,813 | 25,532 | 6,713 | 14 | (4,211) | 95,861 |
Expenses | 12,551 | (4,163) | (4,008) | (3,732) | (21) | 627 |
Selling expenses | (19) | (2,267) | (3,815) | (14) | (21) | (6,136) |
General and administrative expenses | (61) | (208) | (85) | (1,235) | − | (1,589) |
Exploration costs | (196) | − | − | − | − | (196) |
Research and development expenses | (939) | (10) | (3) | (128) | − | (1,080) |
Other taxes | (117) | (90) | (42) | (206) | − | (455) |
Impairment of assets | (625) | (222) | − | − | − | (847) |
Other income and expenses | 14,508 | (1,366) | (63) | (2,149) | − | 10,930 |
Operating income (loss) | 80,364 | 21,369 | 2,705 | (3,718) | (4,232) | 96,488 |
Net finance income (expense) | − | − | − | (15,757) | − | (15,757) |
Results in equity-accounted investments | 282 | (474) | 143 | (5) | − | (54) |
Income (loss) before income taxes | 80,646 | 20,895 | 2,848 | (19,480) | (4,232) | 80,677 |
Income taxes | (27,324) | (7,266) | (919) | 7,877 | 1,439 | (26,193) |
Net income (loss) | 53,322 | 13,629 | 1,929 | (11,603) | (2,793) | 54,484 |
Net income (loss) attributable to: | ||||||
Shareholders of Petrobras | 53,327 | 13,629 | 1,796 | (11,629) | (2,793) | 54,330 |
Non-controlling interests | (5) | − | 133 | 26 | − | 154 |
Table 24 - Quarterly consolidated income by segment - 1Q22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Sales revenues | 102,567 | 128,476 | 17,655 | 658 | (107,715) | 141,641 |
Intersegments | 100,949 | 2,258 | 4,490 | 18 | (107,715) | − |
Third parties | 1,618 | 126,218 | 13,165 | 640 | − | 141,641 |
Cost of sales | (40,112) | (112,165) | (15,272) | (649) | 101,323 | (66,875) |
Gross profit | 62,455 | 16,311 | 2,383 | 9 | (6,392) | 74,766 |
Expenses | (252) | (2,781) | (4,616) | (3,515) | (20) | (11,184) |
Selling expenses | (10) | (2,139) | (3,974) | (16) | (20) | (6,159) |
General and administrative expenses | (68) | (196) | (84) | (1,211) | − | (1,559) |
Exploration costs | (408) | − | − | − | − | (408) |
Research and development expenses | (909) | (13) | (14) | (145) | − | (1,081) |
Other taxes | (76) | (39) | (52) | (144) | − | (311) |
Impairment of assets | 7 | − | 3 | (6) | − | 4 |
Other income and expenses | 1,212 | (394) | (495) | (1,993) | − | (1,670) |
Operating income (loss) | 62,203 | 13,530 | (2,233) | (3,506) | (6,412) | 63,582 |
Net finance income (expense) | − | − | − | 2,983 | − | 2,983 |
Results in equity-accounted investments | 257 | 1,415 | 149 | (5) | − | 1,816 |
Income (loss) before income taxes | 62,460 | 14,945 | (2,084) | (528) | (6,412) | 68,381 |
Income taxes | (21,149) | (4,600) | 759 | (788) | 2,180 | (23,598) |
Net income (loss) | 41,311 | 10,345 | (1,325) | (1,316) | (4,232) | 44,783 |
Net income (loss) attributable to: | ||||||
Shareholders of Petrobras | 41,317 | 10,345 | (1,461) | (1,408) | (4,232) | 44,561 |
Non-controlling interests | (6) | − | 136 | 92 | − | 222 |
25 |
Table 25 - Other income and expenses by segment - 1H22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Unscheduled stoppages and pre-operating expenses | (4,288) | (56) | (52) | (76) | − | (4,472) |
Losses with legal, administrative and arbitration proceedings | (684) | (1,236) | (295) | (577) | − | (2,792) |
Pension and medical benefits - retirees | − | − | − | (2,487) | − | (2,487) |
Performance award program | (516) | (260) | (66) | (414) | − | (1,256) |
Losses with Commodities Derivatives | − | − | − | (1,091) | − | (1,091) |
Profit sharing | (136) | (80) | (16) | (97) | − | (329) |
Losses on decommissioning of returned/abandoned areas | (140) | − | − | − | − | (140) |
Equalization of expenses - Production Individualization Agreements | (49) | − | − | − | − | (49) |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | − | − | − |
Amounts recovered from Lava Jato investigation | − | − | − | 60 | − | 60 |
Recovery of taxes | − | 33 | 1 | 173 | − | 207 |
Fines imposed on suppliers | 438 | 65 | 57 | 34 | − | 594 |
Expenses/Reimbursements from E&P partnership operations | 776 | − | − | − | − | 776 |
Early termination and changes to cash flow estimates of leases | 1,889 | 151 | 16 | (34) | − | 2,022 |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | 4,075 | 244 | (37) | 18 | − | 4,300 |
Results from co-participation agreements in bid areas (*) | 14,243 | − | − | − | − | 14,243 |
Others | 112 | (621) | (166) | 349 | − | (326) |
15,720 | (1,760) | (558) | (4,142) | − | 9,260 | |
(*) It refers to the gain related to the Co-participation Agreements of Atapu and Sépia. |
Table 26 - Other income and expenses by segment - 1H21
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Unscheduled stoppages and pre-operating expenses | (3,366) | (36) | (69) | (18) | − | (3,489) |
Losses with legal, administrative and arbitration proceedings | (410) | 47 | (13) | (1,005) | − | (1,381) |
Pension and medical benefits - retirees | − | − | − | (2,363) | − | (2,363) |
Performance award program | (416) | (235) | (47) | (364) | − | (1,062) |
Losses with Commodities Derivatives | − | − | − | (224) | − | (224) |
Profit sharing | (127) | (83) | (12) | (92) | − | (314) |
Losses on decommissioning of returned/abandoned areas | (38) | − | − | − | − | (38) |
Equalization of expenses - Production Individualization Agreements | (288) | − | − | − | − | (288) |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | (185) | − | (185) |
Amounts recovered from Lava Jato investigation (*) | − | − | − | 1,065 | − | 1,065 |
Recovery of taxes (**) | − | 15 | 143 | 2,506 | − | 2,664 |
Fines imposed on suppliers | 343 | 28 | 18 | 26 | − | 415 |
Expenses/Reimbursements from E&P partnership operations | 1,549 | − | − | − | − | 1,549 |
Early termination and changes to cash flow estimates of leases | 1,277 | 84 | (124) | (23) | − | 1,214 |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | 218 | 174 | 221 | 9 | − | 622 |
Results from co-participation agreements in bid areas | − | − | − | − | − | − |
Others | 335 | (207) | 81 | (402) | − | (193) |
(923) | (213) | 198 | (1,070) | − | (2,008) | |
(*) The total amount recovered from Lava Jato Investigation through December 31, 2021 was US$ 1,522, recognized through collaboration and leniency agreements entered into with individuals and legal entities. | ||||||
(**) In the three and six-month periods ended June 30, 2021, it Includes the effects of the exclusion of ICMS (VAT tax) from the basis of calculation of sales taxes PIS and COFINS, except for the effects of inflation indexation. |
26 |
Table 27 - Other income and expenses by segment - 2Q22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Unscheduled stoppages and pre-operating expenses | (2,428) | (34) | (16) | (42) | − | (2,520) |
Gains / (losses) related to legal, administrative and arbitration proceedings | (365) | (894) | (21) | (205) | − | (1,485) |
Pension and medical benefits - retirees | − | − | − | (1,245) | − | (1,245) |
Variable compensation program | (266) | (134) | (34) | (204) | − | (638) |
Gains/(losses) with Commodities Derivatives | − | − | − | (809) | − | (809) |
Profit Share | (69) | (40) | (8) | (51) | − | (168) |
Result Related to Area Dismantling | (15) | − | − | − | − | (15) |
Equalization of expenses - Production Individualization Agreements | (187) | − | − | − | − | (187) |
Realization of comprehensive income due to the sale of equity interest | − | − | − | − | − | − |
Amounts recovered from Lava Jato investigation | − | − | − | − | − | − |
PIS and Cofins recovered - VAT tax exclusion from PIS and Cofins tax basis | − | 30 | 1 | 87 | − | 118 |
Fines imposed on suppliers | 196 | 17 | 4 | 22 | − | 239 |
Expenses/Reimbursements from E&P partnership operations | 638 | − | − | − | − | 638 |
Early Contract Terminations | 869 | 46 | − | (33) | − | 882 |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | 1,913 | (55) | (33) | 3 | − | 1,828 |
Results from co-participation agreements in bid areas (*) | 14,243 | − | − | − | − | 14,243 |
Others | (21) | (302) | 44 | 328 | − | 49 |
14,508 | (1,366) | (63) | (2,149) | − | 10,930 | |
(*) It refers to the gain related to the Co-participation Agreements of Atapu and Sépia. |
Table 28 - Other income and expenses by segment - 1Q22
R$ million | E&P | RTM | GAS & POWER | CORP. | ELIMIN. | TOTAL |
Unscheduled stoppages and pre-operating expenses | (1,860) | (22) | (36) | (34) | − | (1,952) |
Gains / (losses) related to legal, administrative and arbitration proceedings | (319) | (342) | (274) | (372) | − | (1,307) |
Pension and medical benefits - retirees | − | − | − | (1,242) | − | (1,242) |
Variable compensation program | (250) | (126) | (32) | (210) | − | (618) |
Gains/(losses) with Commodities Derivatives | − | − | − | (282) | − | (282) |
Profit Share | (67) | (40) | (8) | (46) | − | (161) |
Result Related to Area Dismantling | (125) | − | − | − | − | (125) |
Equalization of expenses - Production Individualization Agreements | 138 | − | − | − | − | 138 |
Realization of comprehensive income due to the sale of equity interest | − | − | − | − | − | − |
Amounts recovered from Lava Jato investigation | − | − | − | 60 | − | 60 |
PIS and Cofins recovered - VAT tax exclusion from PIS and Cofins tax basis | − | 3 | − | 86 | − | 89 |
Fines imposed on suppliers | 242 | 48 | 53 | 12 | − | 355 |
Expenses/Reimbursements from E&P partnership operations | 138 | − | − | − | − | 138 |
Early Contract Terminations | 1,020 | 105 | 16 | (1) | − | 1,140 |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | 2,162 | 299 | (4) | 15 | − | 2,472 |
Results from co-participation agreements in bid areas | − | − | − | − | − | − |
Others | 133 | (319) | (210) | 21 | − | (375) |
1,212 | (394) | (495) | (1,993) | − | (1,670) |
27 |
Table 29 - Consolidated assets by segment - 06.30.2022
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Total assets | 615,014 | 217,208 | 55,834 | 161,044 | (44,346) | 1,004,754 |
Current assets | 46,159 | 95,125 | 15,868 | 111,979 | (44,346) | 224,785 |
Non-current assets | 568,855 | 122,083 | 39,966 | 49,065 | − | 779,969 |
Long-term receivables | 30,979 | 14,147 | 3,364 | 38,021 | − | 86,511 |
Investments | 2,121 | 5,894 | 818 | 160 | − | 8,993 |
Property, plant and equipment | 521,057 | 101,490 | 35,389 | 9,487 | − | 667,423 |
Operating assets | 462,787 | 86,563 | 24,822 | 7,836 | − | 582,008 |
Assets under construction | 58,270 | 14,927 | 10,567 | 1,651 | − | 85,415 |
Intangible assets | 14,698 | 552 | 395 | 1,397 | − | 17,042 |
Table 30 - Consolidated assets by segment - 12.31.2021
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Total assets | 631,412 | 191,898 | 59,087 | 122,215 | (31,661) | 972,951 |
Current assets | 33,672 | 70,822 | 21,418 | 73,995 | (31,660) | 168,247 |
Non-current assets | 597,740 | 121,076 | 37,669 | 48,220 | (1) | 804,704 |
Long-term receivables | 28,136 | 12,342 | 1,795 | 37,720 | (1) | 79,992 |
Investments | 2,194 | 5,412 | 662 | 159 | − | 8,427 |
Property, plant and equipment | 552,654 | 102,788 | 34,829 | 9,135 | − | 699,406 |
Operating assets | 486,676 | 89,770 | 20,868 | 7,662 | − | 604,976 |
Assets under construction | 65,978 | 13,018 | 13,961 | 1,473 | − | 94,430 |
Intangible assets | 14,756 | 534 | 383 | 1,206 | − | 16,879 |
28 |
Table 31 - Reconciliation of Adjusted EBITDA by segment - 1H22
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Net income (loss) | 94,633 | 23,974 | 604 | (12,919) | (7,025) | 99,267 |
Net finance income (expense) | − | − | − | 12,774 | − | 12,774 |
Income taxes | 48,473 | 11,866 | 160 | (7,089) | (3,619) | 49,791 |
Depreciation, depletion and amortization | 26,642 | 5,653 | 1,043 | 262 | − | 33,600 |
EBITDA | 169,748 | 41,493 | 1,807 | (6,972) | (10,644) | 195,432 |
Results in equity-accounted investments | (539) | (941) | (292) | 10 | − | (1,762) |
Impairment | 618 | 222 | (3) | 6 | − | 843 |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | − | − | − |
Results from co-participation agreements in bid areas | (14,243) | − | − | − | − | (14,243) |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | (4,075) | (244) | 37 | (18) | − | (4,300) |
Adjusted EBITDA | 151,509 | 40,530 | 1,549 | (6,974) | (10,644) | 175,970 |
Table 32 - Reconciliation of Adjusted EBITDA by segment - 1H21
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Net income (loss) | 47,683 | 15,833 | 1,991 | (14,587) | (6,603) | 44,317 |
Net finance income (expense) | − | − | − | 19,972 | − | 19,972 |
Income taxes | 24,410 | 6,429 | 825 | (6,466) | (3,402) | 21,796 |
Depreciation, depletion and amortization | 23,173 | 5,767 | 1,153 | 465 | − | 30,558 |
EBITDA | 95,266 | 28,029 | 3,969 | (616) | (10,005) | 116,643 |
Results in equity-accounted investments | (300) | (3,352) | (390) | (2,282) | − | (6,324) |
Impairment losses / (reversals) | 572 | − | 440 | (7) | − | 1,005 |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | 185 | − | 185 |
Results from co-participation agreements in bid areas | − | − | − | − | − | − |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | (218) | (174) | (221) | (9) | − | (622) |
Adjusted EBITDA | 95,320 | 24,503 | 3,798 | (2,729) | (10,005) | 110,887 |
Table 33 - Reconciliation of Adjusted EBITDA by segment - 2Q22
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Net income (loss) | 53,322 | 13,629 | 1,929 | (11,603) | (2,793) | 54,484 |
Net finance income (expense) | − | − | − | 15,757 | − | 15,757 |
Income taxes | 27,324 | 7,266 | 919 | (7,877) | (1,439) | 26,193 |
Depreciation, depletion and amortization | 13,701 | 2,662 | 481 | 152 | − | 16,996 |
EBITDA | 94,347 | 23,557 | 3,329 | (3,571) | (4,232) | 113,430 |
Results in equity-accounted investments | (282) | 474 | (143) | 5 | − | 54 |
Impairment | 625 | 222 | − | − | − | 847 |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | − | − | − |
Results from co-participation agreements in bid areas | (14,243) | − | − | − | − | (14,243) |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | (1,913) | 55 | 33 | (3) | − | (1,828) |
Adjusted EBITDA | 78,534 | 24,308 | 3,219 | (3,569) | (4,232) | 98,260 |
29 |
Table 34 - Reconciliation of Adjusted EBITDA by segment - 1Q22
R$ million | E&P | RTM | GAS & POWER | CORP. AND OTHERS | ELIMIN. | TOTAL |
Net income (loss) | 41,311 | 10,345 | (1,325) | (1,316) | (4,232) | 44,783 |
Net finance income (expense) | − | − | − | (2,983) | − | (2,983) |
Income taxes | 21,149 | 4,600 | (759) | 788 | (2,180) | 23,598 |
Depreciation, depletion and amortization | 12,941 | 2,991 | 562 | 110 | − | 16,604 |
EBITDA | 75,401 | 17,936 | (1,522) | (3,401) | (6,412) | 82,002 |
Results in equity-accounted investments | (257) | (1,415) | (149) | 5 | − | (1,816) |
Impairment | (7) | − | (3) | 6 | − | (4) |
Reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments | − | − | − | − | − | − |
Results from co-participation agreements in bid areas | − | − | − | − | − | − |
Results on disposal/write-offs of assets and on remeasurement of investment retained with loss of control | (2,162) | (299) | 4 | (15) | − | (2,472) |
Adjusted EBITDA | 72,975 | 16,222 | (1,670) | (3,405) | (6,412) | 77,710 |
30 |
Glossary ACL -Ambiente de Contratação Livre (Free contracting market) in the electricity system. ACR -Ambiente de Contratação Regulada (Regulated contracting market) in the electricity system. Adjusted cash and cash equivalents - Sum of cash and cash equivalents, government bonds and time deposits from highly rated financial institutions abroad with maturities of more than 3 months from the date of acquisition, considering the expected realization of those financial investments in the short-term. This measure is not defined under the International Financial Reporting Standards - IFRS and should not be considered in isolation or as a substitute for cash and cash equivalents computed in accordance with IFRS. It may not be comparable to adjusted cash and cash equivalents of other companies, however management believes that it is an appropriate supplemental measure to assess our liquidity and supports leverage management. Adjusted EBITDA - EBITDA plus results in equity-accounted investments; impairment, reclassification of comprehensive income (loss) due to the disposal of equity-accounted investments, results with co-participation agreement in production fields and gains/losses on disposal/write-offs of assets. Adjusted EBITDA is not a measure defined by IFRS and it is possible that it may not be comparable to similar measures reported by other companies, however management believes that it is an appropriate supplemental measure to assess our profitability. Adjusted EBITDA shall be considered in conjunction with other metrics for a better understanding on our performance. Adjusted EBITDA margin - Adjusted EBITDA divided by sales revenues. Basic and diluted earnings (losses) per share - Calculated based on the weighted average number of shares. Consolidated Structured Entities - Entities that have been designated so that voting rights or the like are not the determining factor in deciding who controls the entity. Petrobras has no equity interest in certain structured entities that are consolidated in the Company's financial statements, but control is determined by the power it has over its relevant operating activities. As there is no equity interest, the income from certain consolidated structured entities is attributable to non-controlling shareholders in the income statement, and disregarding the profit or loss attributable to Petrobras shareholders. CTA - Cumulative translation adjustment - The cumulative amount of exchange variation arising on translation of foreign operations that is recognized in Shareholders' Equity and will be transferred to profit or loss on the disposal of the investment. Effect of average cost in the Cost of Sales - In view of the average inventory term of 60 days, the crude oil and oil products international prices movement, as well as foreign exchange effect over imports, production taxes and other factors that impact costs, do not entirely influence the cost of sales in the current period, having their total effects only in the following period. Free cash flow - Net cash provided by operating activities less acquisition of PP&E and intangibles assets (except for signature bonus) and, investments in investees. Free cash flow is not defined under the IFRS and should not be considered in isolation or as a substitute for cash and cash equivalents calculated in accordance with IFRS. It may not be comparable to free cash flow of other companies, however management believes that it is an appropriate supplemental measure to assess our liquidity and supports leverage management. Investments - Capital expenditures based on the cost assumptions and financial methodology adopted in our Business and Management Plan, which include acquisition of PP&E, including expenses with leasing, intangibles assets, investment in investees and other items that do not necessarily qualify as cash flows used in investing activities, primarily geological and geophysical expenses, pre-operating charges, purchase | of property, plant and equipment on credit and borrowing costs directly attributable to works in progress. Leverage - Ratio between the Net Debt and the sum of Net Debt and Shareholders' Equity. Leverage is not a measure defined in the IFRS and it is possible that it may not be comparable to similar measures reported by other companies, however management believes that it is an appropriate supplemental measure to assess our liquidity. Lifting Cost - Crude oil and natural gas lifting cost indicator, which considers expenditures occurred in the period. LTM Adjusted EBITDA - Sum of the last 12 months (Last Twelve Months) of Adjusted EBITDA. This metric is not foreseen in the international accounting standards - IFRS and it is possible that it is not comparable with similar indexes reported by other companies, however Management believes that it is supplementary information to assess liquidity and helps manage leverage. Adjusted EBITDA should be considered in conjunction with other metrics to better understand the Company's liquidity. OCF - Net Cash provided by (used in) operating activities (operating cash flow) Net Debt - Gross debt less adjusted cash and cash equivalents. Net debt is not a measure defined in the 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, however our management believes that net debt is an appropriate supplemental measure that helps investors assess our liquidity and supports leverage management. Net Income by Business Segment - The information by the company's business segment is prepared based on available financial information that is directly attributable to the segment or that can be allocated on a reasonable basis, being presented by business activities used by the Executive Board to make resource allocation decisions. and performance evaluation. When calculating segmented results, transactions with third parties, including jointly controlled and associated companies, and transfers between business segments are considered. Transactions between business segments are valued at internal transfer prices calculated based on methodologies that take into account market parameters, and these transactions are eliminated, outside the business segments, for the purpose of reconciling the segmented information with the consolidated financial statements of the company. company. PLD (differences settlement price) - Electricity price in the spot market. Weekly weighed prices per output level (light, medium and heavy), number of hours and related market capacity. Refining - includes crude oil refining, logistics, transportation, acquisition and export activities, as well as the purchase and sale of petroleum and ethanol products in Brazil and abroad. Additionally, this segment includes the petrochemical area, which includes investments in companies in the petrochemical sector, shale exploration and processing. ROCE - operating profit after taxes / average capital employed, both measured in US$ on a LTM basis Operating profit after taxes: Adjusted EBITDA, minus DD&A of assets booked at historical exchange rates and 34% income tax rate. Average capital employed: quarterly average considering inventories, intangibles and fixed assets at historical exchange rates. Sales Price of Petroleum in Brazil - Average internal transfer prices from the E&P segment to the Refining segment. Total net liabilities - Total liability less adjusted cash and cash equivalents. |
31 |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
PETROBRAS - Petróleo Brasileiro SA published this content on 29 July 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 29 July 2022 12:17:32 UTC.