PBR » Topics » Consolidated Result by Business Area - 06.30.2004
This excerpt taken from the PBR 6-K filed Aug 16, 2005.
Consolidated Result by Business Area - 06.30.2004
R$ Million
E&P
SUPPLY
GAS
&
ENERGY
DISTRIB.
INTERN.
CORPOR.
ELIMIN.
TOTAL
INCOME STATEMENTS
Net Operating Revenues (1)
25.274
38.577
2.777
12.218
5.544
-
(33.173)
51.217
Intersegments
21.803
9.903
501
205
761
-
(33.173)
-
Third Parties
3.471
28.674
2.276
12.013
4.783
-
-
51.217
Cost of Goods Sold (1)
(11.773)
(34.339)
(2.141)
(10.972)
(3.580)
-
33.085
(29.720)
Gross Profit
13.501
4.238
636
1.246
1.964
-
(88)
21.497
Operating Expenses
(1.342)
(2.050)
(464)
(826)
(778)
(2.247)
257
(7.450)
Sales, General & Administrative
(454)
(1.312)
(284)
(722)
(563)
(752)
202
(3.885)
Taxes
(10)
(43)
(33)
(76)
(56)
(590)
-
(808)
Exploration, Drilling and Lifting Costs
(489)
-
-
-
(136)
-
-
(625)
Research & Development
(144)
(71)
(10)
(5)
(1)
(87)
-
(318)
Others
(245)
(624)
(137)
(23)
(22)
(818)
55
(1.814)
Operating Profit (Loss)
12.159
2.188
172
420
1.186
(2.247)
169
14.047
Interest Income (Expenses)
(664)
(88)
(452)
(35)
(651)
(500)
(250)
(2.640)
Equity in results of non-consolidated companies
-
64
46
-
(26)
373
-
457
Non-operating Income (Expense)
(111)
3
(1)
(2)
(23)
(5)
-
(139)
Income before Taxes and Minority Interests
11.384
2.167
(235)
383
486
(2.379)
(81)
11.725
Income Tax & Social Contribution
(3.856)
(707)
(2)
(137)
(115)
419
33
(4.365)
Minority Interests
(52)
(15)
(89)
-
(113)
-
-
(269)
Net Income (Loss)
7.476
1.445
(326)
246
258
(1.960)
(48)
7.091
(1)
Net Operating Revenues and the COGS relative to the year 2004 were reclassified between the International segment and the Supply segment regarding offshore operations that were being allocated to the International segment. Considering that the
margins obtained in these operations are normally very low, there was no significant impact on the results reported by these segments.
(2)
With the intent of adapting the results by business area to the new procedures arising from implantation of the SAP-R/3 system, as of 2005 the revenues from commercialization of oil to third parties will be allocated as per the points of sale, which
may belong to the Exploration & Production or Supply areas. Until 2004, the commercialization of oil was fully allocated to the Exploration & Production area.
Considering that the methodology used for the internal transfer price of oil is based on market parameters and that all oil commercialized by the Supply area comes from transfers from the Exploration & Production area, this adaptation produces
practically no effects on the results of the areas, and ends up as an increase in the line Net Operating Revenues in the Exploration & Production area, offsetting a reduction in the Net Operating Revenues with Third
Parties line, and increases in the Net Operating Revenues with Third Parties and the Cost of Goods and Services Sold lines in the Supply area.
Another change due to the implantation of the SAP-R/3 system is related to a natural gas parcel transferred by the Gas & Energy area to Supply, for specification at natural gas processing units (UPGN), and further commercialization by the Gas
& Energy area. Considering that the internal transfer prices practices in these transactions are the same, these changes do not produce any impact on the gross income of the Supply and Gas & Energy areas, only increases in the Intersegment
Revenues and in the COGS.
19
Bet you've never seen portfolio analytics like these.