Provided By MZ Data Products


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



FORM 6-K

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934

For the month of November 2005

Commission File Number 1-15106



PETRÓLEO BRASILEIRO S.A. - PETROBRAS
(Exact name of registrant as specified in its charter)



Brazilian Petroleum Corporation - PETROBRAS
(Translation of Registrant's name into English)



Avenida República do Chile, 65
20031-912 - Rio de Janeiro, RJ
Federative Republic of Brazil
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 

Form 20-F ___X___ Form 40-F _______

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes _______ No___X____


PETROBRAS RELEASES THIRD-QUARTER 2005 RESULTS

(Rio de Janeiro – November 11, 2005) – PETRÓLEO BRASILEIRO S.A. – PETROBRAS releases its consolidated results today, expressed in millions of reais, according to Brazilian GAAP.


PETROBRAS reported consolidated net income of R$ 5.632 million in 3Q-2005, 27% higher than net income reported in 3Q-2004 (R$ 4.440 million), excluding the effect of the fiscal benefit from declaration of interest on own capital in 3Q-2004. Consolidated net operating revenues were R$ 35.711 million, 18% higher than in the same period of 2004 (R$ 30.170 million). EBITDA in 3Q-2005 reached R$ 12.488 million, which result was 31% higher than the R$ 9.548 million reported in 3Q-2004. The Company’s market value on September 30, 2005, reached R$ 168.035 million.

This document is broken down into 5 sections:     
 
PETROBRAS SYSTEM  Table of Contents  PETROBRAS  Table of Contents 
Financial Performance 
3 
Financial Statements   29 
Operating Performance 
5 
   
Financial Statements 
15 
   
Appendices 
24 
   

1


PETROBRAS SYSTEM   
 

A word from the President, Mr. José Sérgio Gabrielli de Azevedo

It is with great satisfaction that we again report excellent quarterly results with consolidated net income of R$ 5.632 million. In addition, we consolidated our already-strong financial position with our significant cash generation, which reached R$ 12.488 million in the quarter (EBITDA).

As a result of our efforts in the operating and corporate arenas, we recently achieved an investment grade rating of Baa2 from Moody´s Investor Services for our foreign currency bond offering. This rating is 4 notches above the rating of the Republic of Brazil. In their analysis, Moody’s recognized both the improvement in the Republic of Brazil´s financial outlook, as well as the reduction in PETROBRAS’S consolidated financial debt, the integration of our operations, and the growth in production and exports, all of which have contributed to increasing our capacity to generate foreign currency flows.

In this quarter we also released the revision of our 2006-2010 Business Plan, which, in general lines, maintains PETROBRAS’ aggressive growth goals and defines investment priorities for the next few years. All the described goals and achievements are the result of the dedication of PETROBRAS and its entire workforce in putting this business plan into action in a profitable manner, with social and environmental responsibility, and guaranteeing sustainable growth in its activities.

The excellent quarterly result reflected numerous measures that have been implemented in the operating and corporate areas, in particular the following:

In the corporate area, I would particularly like to highlight the share split of the Company’s capital on September 1st, 2005, which has substantially increased the trading activity of our shares, thereby contributing to the greater liquidity and value of our shareholder equity. This has principally benefited our minority shareholders.

Along the same lines, PETROBRAS and its subsidiary Petrobras International Finance Company (PIFCO) have added to their financial flexibility and ability to access to the international capital markets by renewing their Shelf Registration with the U.S. Securities and Exchange Commission (SEC). the Shelf enables PETROBRAS or PIFCO to issue a wide range of debt and equity instruments for up to US$ 6.5 billion over the next 24 months.

In activities related to corporate governance, and in compliance with the Sarbanes Oxley Act, we have made available lines of communication to receive information on possible accounting, financing and/or auditing irregularities. Thus, any person, including shareholders, employees, suppliers and clients of PETROBRAS or its controlled companies, may communicate facts of this nature to the Company Audit Committee by means of e-mail to ouvidoria@petrobras.com.br or by mail, furnishing the facts that will permit the full investigation of any wrongdoing.

As a reflection of good corporate governance practices, for the second consecutive year PETROBRAS won the Transparency Trophy offered annually by ANEFAC (National Association of Finance, Administrative and Accounting Executives), whose importance is indicated by the technical rigor in selection of participants. The award is recognition for Brazilian companies that today incorporate and practice intangible values in a globalized world, such as education, community development, preservation

2


of the environment, and preservation of the social values of the populations located in the areas in which the companies operate.

A subsequent event to the 3rd quarter was PETROBRAS achievements in the 7th ANP (National Petroleum Agency) Exploratory Bid. The Company acquired 96 exploratory blocks, of which 54 in partnerships and 42 alone, being the biggest acquirer. These new concession areas will allow us to rebuild and strength our exploration portfolio.

3


PETROBRAS SYSTEM  Financial Performance
 

Net Income and Consolidated Economic Indicators

PETROBRAS, its subsidiaries and controlled companies, reported net income of R$ 15.583 million for the period ended September 30, 2005, 23% higher than the net income reported for the period ended September 30, 2004..

R$ Million
   
Third Quarter 
     
Jan-Sep 
2Q - 2005 (1)
  2005 (1)   2004 (2)   %       2005 (1)   2004 (2)   % 
 
42.646    46.555    40.575   
15 
  Gross Operating Revenue    128.999    110.876    16 
32.359    35.711    30.170   
18 
  Net Operating Revenue    97.967    81.387    20 
9.576    10.630    7.901   
35 
  Operating Profit (3)   29.017    21.948    32 
(630)   (1.018)   30   
-
  Financial Result    (2.721)   (2.610)  
4.930    5.632    5.559      Net Income    15.583    12.650    23 
1,12    1,28    1,27      Net Income per Share (4)   3,55    2,88    23 
126.543    168.035    109.152   
54 
  Market Value (Parent Company)   168.035    109.152    54 
45    42    42   
  Gross Margin (%)   44    42   
30    30    26   
  Operating Margin (%)   30    27   
15    16    18   
(2)
  Net Margin (%)   16    16   
11.809    12.488    9.548   
31 
  EBITDA – R$ million (5)   34.781    26.806    30 
 
                Financial and Economic Indicators             
51,59    61,53    41,54   
48
  Brent (US$/bbl)   53,54    36,28    48 
2,4822    2,3449    2,9773   
(21)
  US Dollar Average Price - Sale (R$)   2,4970    2,9732   
(16)
2,3504    2,2222    2,8586   
(22)
  US Dollar Last Price - Sale (R$)   2,2222    2,8586   
(22)
 
(1)
As of January 1, 2005, the Special Purpose Companies whose activities are directly or indirectly controlled by PETROBRAS were included in the Consolidated Financial Statements, as per CVM Instruction No. 408/2004. 
(2) To facilitate comparison, the Special Purpose Companies were also included in the 3Q-2004 financial statements, and in the accumulated period January-September 2004. 
(3)
Income before financial revenues and expenses, equity income and taxes. 
(4)
For purposes of comparison, net income per share was recalculated for the prior periods, due to the stock split approved at the Extraordinary Shareholders Meeting on July 22, 2005. 
(5) Operating income before the financial result and equity income + depreciation/amortization/well write-offs. 


EBITDA COMPONENTS

R$ Million
   
Third Quarter 
     
Jan-Sep 
2Q-2005    2005    2004        2005    2004 
 
8.462    9.353    7.599    Operating Income as per Brazilian Company Law    25.754    19.463 
630    1.018    (30)   (-) Financial Result    2.721    2.610 
484    259    332    (-) Equity Income Results    542    (125)
           
9.576    10.630    7.901    Operating Profit    29.017    21.948 
2.233    1.858    1.647    Depreciation & Amortization    5.764    4.858 
           
11.809    12.488    9.548    EBITDA    34.781    26.806 
           
 
           
36    35    32    EBITDA Margin (%)   36    33 
           

4


Growth in consolidated net income in the period ended September 30, 2005, in comparison to the same period of 2004, was mainly due to the increase in average sale prices and volumes sold, as shown below:

R$ Million
 
Jan-Sep 2005 / Jan-Sep 2004 VARIATION
   
Analysis of Gross Income - Main Items 
 
Net
 
Cost of 
 
Gross 
 
Revenues
 
Goods Sold
 
Income 
 
Domestic Market:  - Effect of Volumes Sold    1.179    (468)   711 
  - Effect of Prices    9.651      9.651 
               
. Intl. Market:  - Effect of Export Volumes    1.888    (704)   1.184 
  - Effect of Export Price    2.674      2.674 
               
Increased expenses:  - Oil and Oil Product Imports   
  (1.019)   (1.019)
  - Third-Party Services   
  (596)   (596)
  - Domestic Government Take   
  (1.883)   (1.883)
  - Sea Freight and Pipelines   
  (471)   (471)
  - Salaries, Perquisites and Benefits   
  (539)   (539)
  - Materials, Services and Depreciation   
  (733)   (733)
. Increase in Profitability of Distribution Segment   
718 
    718 
. Increased Operations of Commercialization Abroad   
695 
  (660)   35 
. Increase (Decrease) in International Sales   
(124)
  92    (32)
. FX Effect on Controlled Companies' Revenues and Costs Abroad   
(733)
  (114)   (847)
. Others                 632    (848)   (216)
         
      16.580    (7.943)   8.637 
         

5


PETROBRAS SYSTEM  Operating Performance
 

   
Third Quarter 
         
Jan - Sep 
   
2Q-2005 
 
2005
 
2004 
 
% 
     
2005 
 
2004 
 
% 
Exploration & Production - Thousand bpd                 
 
1.897    1.889    1.691    12    Oil and LNG production    1.832    1.655    11 
1.730    1.725    1.523    13                 Domestic    1.667    1.487    12 
167    164    168    (2)                International    165    168    (2)
382    368    368      Natural Gas Production (1)   372    360    3 
284    271    270                   Domestic    274    265   
98    97    98    (1)                International    98    95   
               
2.279    2.257    2.059    10    Total Production    2.204    2.015    9 
               
 
(1) Does not include liquid gas and includes reinjected gas                
                 
Average Sales Price - US$ per bbl                 
                Oil (US$/bbl)            
43,04    54,24    36,13    50               Brazil (2)   45,17    32,94    37 
34,05    37,38    28,03    33             International    34,25    26,01    32 
                Natural Gas (US$/bbl)            
12,23    13,09    10,62    23               Brazil (3)   12,39    11,13    11 
9,16    10,13    6,60    53             International    9,12    6,82    34 
(2) Average of the exports and the internal transfer prices from E&P to Supply.             
(3) Internal transfer prices from E&P to Gas & Energy. 
           
               
Refining, Transport and Supply - Thousands bpd               
333    393    439    (10)   Crude Oil Imports    350    450    (22)
83    115    166    (31)   Oil Product Imports    82    101    (19)
137    139    137      Import of Gas, Alcohol & Others    130    123   
343    247    208    19    Crude Oil Exports    249    196    27 
221    244    258    (5)   Oil Product Exports    234    240    (3)
  18      260    Other Exports    12      140 
               
(20)   138    271    (49)   Net Imports    67    233    (71)
               
1.767    1.907    1.763      Output of Oil Products    1.830    1.785    3 
1.668    1.804    1.659      • Brazil    1.727    1.685   
99    103    104    (1)   • International    103    100   
2.114    2.114    2.114    -    Primary Processed Installed Capacity    2.114    2.114    - 
1.985    1.985    1.985    -    • Brazil (4)   1.985    1.985   
129    129    129    -    • International    129    129   
                Use of Installed Capacity (%)            
83    91    86      • Brazil    87    86   
75    77    79    (2)   • International    78    76   
81    80    77      Domestic Crude as % of Total Feedstock Processed    80    76   
(4) As per ownership recognized by the ANP.                 
                         
Costs - US$/barrel                 
                Lifting Costs:             
                • Brazil (5)            
4,88    5,83    4,09    43             • • w/out Govt. Participation    5,54    4,18    33 
13,29    15,48    10,71    45             • • with Govt. Participation    14,12    10,18    39 
2,74    2,78    2,53    10    • International    2,69    2,49   
                Refining Cost             
2,06    1,93    1,32    46    • Brazil (5)   1,93    1,29    50 
1,34    1,41    1,10    28    • International    1,29    1,08    19 
335    400    235    70    Overhead Corporate (US$ million) - Holding    1.048    650    61 
(5) Considers revision of accounting criteria of the indicator through appropriation of expenses made for scheduled stops and accumulation of expenses for the Pension and Health Plans as per US GAAP.             

6


Third Quarter 
Jan - Sep 
2Q-2005 
2005 
2004 
% 
2005 
2004 
% 
 
Sales Volume - Thousands bpd 
                   
1.665    1.720    1.704    1    Total Oil Products    1.658    1.619   
2 
23    26    38    (32)   Alcohol, Nitrogen and Others    26    31   
(16)
222    235    218      Natural Gas    224    205   
               
1.910    1.981    1.960    1    Total Domestic Market    1.908    1.855   
3 
572    509    471    8    Exports    496    441    12 
334    413    417   
(1)
  International Sales    388    424   
(8)
               
906    922    888    4    Total International Market    884    865   
2 
               
2.816    2.903    2.848    2    Total    2.792    2.720   
3 
               

Exploration & Production – Th. Barrels/Day

Production of domestic oil and LNG from January through September 2005 increased 12% in relation to the period from January through September 2004, due to the coming on line of FPSO-MLS (Marlim Sul), in June 2004, and platforms P-43 (Barracuda) and P-48 (Caratinga), in December 2004 and February 2005, respectively.

In 3Q-2005, production of domestic oil and LNG was relatively flat compared to production in 2Q-2005.

From January to September 2005, international oil production fell 2% in relation to the same period of 2004, due to the natural decline in some mature fields in Angola and Argentina. Gas production grew 3% because of the increase in production in Bolivia, following the increase in gas demand in Brazil and Argentina.

Oil and LNG Production

In comparison to 2Q-2005, international oil production fell 2% due to the closure of fields during the passage of Hurricanes Rita and Katrina in the United States. Gas production remained stable.

Refining, Transport and Supply – Th. Barrels/Day

The throughput (primary processing) at the refineries in Brazil from January through September 2005 increased 1% in relation to the same period of the previous year.

In relation to 2Q-2005, the throughput in 3Q-2005 increased 12% due to the programmed stops for corrective maintenance in 2Q-2005 at RLAM, REDUC, REGAP, and REPLAN.

Throughput of our refineries abroad from January through September 2005, increased 2.9% in relation to the same period of 2004 due to the higher production of oil products in Bolivia, especially diesel to meet higher demand in the local market as well as the export of special gasoline and reconstituted oil.

In 3Q-2005, feedstock processed by our international refineries increased 3.3% in relation to 2Q-2005, due

7


to the realization of the test for feedstock load in the refineries in Bolivia.

Costs

Lifting Cost (US$/Barrel)

The per/barrel lifting cost in Brazil, before government take, increased 33% during the January -September 2005 period as compared to the same period in 2004. Discounting the effects of the real’s 16% appreciation associated with the percent of expenses in domestic currency on the expenses of this activity, the unit lifting cost increased 11% in relation to January through September 2004.This was primarily due to the rise in service costs linked to the increase in international oil prices, particularly for exploratory drilling rigs and contracted platforms, higher expenses for maintenance and chemical products for unblocking and elimination of toxic gases, the increases incurred with salaries and benefits in relation to the 2004/2005 Collective Bargaining Agreement, the increased workforce, and the actuarial revision at the end of 2004, which raised the expenses provisioned for the health and pension plans also contributed to the higher per unit costs.

In 3Q-2005, the 19% increase in the per/barrel lifting cost in Brazil, without government take when compared to 2Q-2005, is mainly due to the higher expenses for third-party chartering of platforms. Discounting the effects of the 6% appreciation of the real, the unit lifting cost increased 13% in relation to 2Q-2005.

From January through September 2005, the unit lifting cost in Brazil, with government take, grew 39% in relation to the same period of 2004, which was a result of the already-mentioned increase in operating expenses, as well as the higher expenses with government take due to the increase in the average reference price for domestic oil, based on the variations that occurred in prices in the international market, and the real’s 16% appreciation against the U.S. dollar

In comparison with 2Q-2005, the lifting cost in Brazil in 3Q-2005, with government take, increased 16%, impacted by the increase in the average reference price for domestic oil

From January through September 2005, the international unit lifting cost rose 8% in relation to the same period of the prior year, due to higher expenses with contractors, personnel, and equipment maintenance in Argentina.

In 3Q-2005, the international unit lifting cost rose 1.5% over 2Q-2005, due to higher expenses for equipment maintenance services and personnel in Colombia.

Refining Cost (US$/Barrel)

The unit refining cost in Brazil from January through September 2005 increased 50% in relation to the same period of 2004, due to higher expenses with programmed stops for corrective maintenance at RPBC, RLAM, REDUC and REPLAN It was also affected by the increased expenses for personnel related to the increases in salaries and benefits approved in the 2004/2005 Collective Bargaining Agreement, and the actuarial revision at the end of 2004 of the expenses provisioned for the health and pension plans Discounting the effects of the real’s

8


16% appreciation, associated with the percent of expenses in domestic currency on the expenses of this activity, the unit refining cost increased 29% in relation to January through September 2004.

In comparison to 2Q-2005, the unit refining cost in Brazil in 3Q-2005 fell 6%, due mainly to the 12% increase in the volume processed, as well as lower consumption of catalyzers and chemical products in the current quarter. This reduction was partly offset by the growth in expenses for programmed stops for preventive maintenance at RPBC and REDUC.

From January through September 2005, the average international unit refining cost increased 19% over the same period of 2004, due to higher expenses with personnel, electricity and third-party services at the refineries in Argentina, plus the expenses related to equipment maintenance, electricity and personnel in Bolivia.

The average international unit refining cost in 3Q-2005 increased 5% in relation to 2Q-2005, due to higher expenses for personnel, energy and equipment maintenance services at the refineries in Argentina and Bolivia.

Overhead (US$ millions)

In comparison to January through September 2004, corporate overhead rose 61% due to higher expenses for contracted services, mainly those linked to data processing, safety, environment and health, expenses related to sponsorships, publicity and institutional propaganda, expenses connected to maintenance and infrastructure of the administrative buildings, the increased expenses for salaries and benefits approved in the 2004/2005 Collective Bargaining Agreement, and revision of the actuarial calculation linked to the health and pension plans. Discounting the effects of the 16% appreciation of the real, with all the expenses in this area in reais, overhead increased 38% in relation to January through September 2004.

In comparison to 2Q-2005, corporate overhead in 3Q-2005 increased 19%, due mainly to higher expenses with services contracted for publicity and advertising, sponsorships, health, safety and the environment, and consulting in the area of data processing. Discounting the effects of the 6% appreciation of the real, with all the expenses in this area in reais, overhead increased 12% in relation to 2Q-2005.

Sales Volume – Th. Barrels/Day

The sales volume of oil products increased 2% in the domestic market from January through September 2005 in relation to the same period of the previous year, especially in increased sales of gasoline, diesel oil and jet fuel, which were offset by the reduction in sales of fuel oil. The retraction in consumption of fuel oil was due to strong competition from substitute products such as coal, coke, biomass, wood, and natural gas.

9


Consolidated Statement of Results by Business Area

Result by Bussiness Area R$ million (1)
   
Third Quarter 
         
Jan-Sep 
   
2Q-2005 (4)
2005 
2004 
% 
2005 
2004 
% 
 
5.807    7.348    6.101    20    EXPLORATION & PRODUCTION    17.739    13.577    31 
1.941    784    270    190    SUPPLY    4.284    1.715    150 
64
  (42)   (98)  
(57)
  GAS & ENERGY    (148)   (424)  
(65)
123
  205    110    86    DISTRIBUTION (3)   488    356    37 
168
  1    (30)  
(103)
  INTERNATIONAL (2)   520    228    128 
(1.826)   (2.014)   (412)   389    CORPORATE    (5.044)   (2.372)   113 
(1.347)   (650)   (382)   70    ELIMINATIONS AND ADJUSTMENTS    (2.256)   (430)   425 
               
4.930    5.632    5.559      CONSOLIDATED NET INCOME    15.583    12.650    23 
               
 
 
(1) Financial statements by business area and their respective comments are presented starting on page 19. 
 
(2) In the International business area, comparability between periods is influenced by the exchange rate variation, due to the fact that all operations abroad are in dollars or in the currency of the country of origin in which each company is headquartered, and there may be significant variations in reais, mainly due to the impacts of exchange rate variations. 
 
(3) In the Distribution business area, comparability between the periods is affected by the business of LIQUIGÁS (Ex- AGIP), acquired by Petrobras Distribuidora - BR on August 9, 2004, and included in the consolidation of the PETROBRAS System as of August 2004. 
 
(4) With the goal of better transparency and comparability, the results by business area of 1Q-2005 and 2Q-2005 are being presented again, considering adjustments arising from better analysis of some processes of business segmentation in the new Company Integrated System, mainly in the Gas & Energy area, as well as consolidation of the Special Purpose Companies, within the context of CVM Instruction 408. 

10


RESULTS BY BUSINESS AREA

PETROBRAS is a company that operates in an integrated manner, with the greatest part of oil and gas production in the Exploration & Production area being transferred to other areas of the Company.

The main criteria used to report results by business area are highlighted below:

a) Net operating revenues: the revenues related to sales made to external clients were considered, plus the billing and transfers between business areas, using the internal transfer prices defined between the areas as a reference, with methodology based on market parameters.

b) Included in the computation of operating income are: net operating revenues, the costs of goods and services sold, which are reported by each business area considering the internal transfer price and the other operating costs of each area, as well as operating expenses in which the expenses effectively incurred in each area are considered.

c) Assets: includes the assets identified in each area.

E&P – From January through September 2005, net income reported by the Exploration & Production business area was R$ 17.739 million, 31% higher than the net income reported in the same period of the prior year (R$ 13.577 million). This was due to the R$ 7.208 million increase in gross income reported from sales and transfers of oil, which reflected the increase in international prices and the increases of 12% in oil and LNG production, and 3% in natural gas production, partially offset by the 16% appreciation in the average rate of the real against the U.S. dollar during the period and the lower value of heavy crude in the international market in comparison with lighter crudes.

The spread between the average price of domestic oil sold/transferred and the average Brent price rose from US$ 3.34/bbl from January through September 2004, to US$ 8.37/bbl from January through September 2005.

In 3Q-2005, net income reported by the Exploration & Production area was R$ 7.348 million, 27% higher than net income reported in the previous quarter (R$ 5.807 million), due to the R$ 2.011 million growth in gross income, reflecting the increase in international oil prices, partially offset by a 5% reduction in natural gas production

and the 6% appreciation in the average rate of the real against the U.S. dollar. The spread between the average price of domestic oil sold and transferred and the average Brent price fell from US$ 8.55/bbl in 2Q-2005, to US$ 7.30/bbl in 3Q-2005.

SUPPLY – From January through September 2005, net income reported by the Supply area was R$ 4.284 million, 150% higher than net income reported in the same period of the prior year (R$ 1.715 million), an effect of the R$ 3.827 million increase in gross income, with particular note of the following:

These items were partially offset by the following:

In 3Q-2005, net income reported by the Supply area was R$ 784 million, 60% lower than net income reported in the prior period (R$ 1.941 million), due to the R$ 2.363 million reduction in gross income, which was impacted by the following:

11


GAS AND ENERGY - From January to September 2005, the Gas & Energy area reported a loss of R$ 148 million, compared to a loss of R$ 424 million in the same period of the previous year, caused by the positive R$ 593 million variation in the net financial result that reflected the 22% appreciation in the final rate of the real against the U.S. dollar, mainly on debt related to construction of the Bolivia-to-Brazil Gas Pipeline. 

This result was partially offset by the R$ 368 million increase in operating expenses due to the R$ 284 million increase in operating expenses related to thermoelectric plants, principally because of idleness. 

In 3Q-2005, the Gas & Energy business area reported a loss of R$ 42 million, compared to net income of R$ 64 million in the previous quarter, due to the negative R$ 359 million variation in the net financial result that considered the lower appreciation of the final rate of the real against the U.S. dollar in this quarter. 

These items were partially offset by the R$ 169 million reduction in expenses with non-controlling shareholder participation, due to the lower results reported by Transportadora Brasileira Gasoduto Bolívia Brasil S.A. - TBG, a function of the lower rate of appreciation of the real against the U.S. dollar in this quarter. 

DISTRIBUTION –
In line with the strategic objectives to increase share in the LPG distribution segment and consolidation of the distribution market for automotive fuel in determined regions of Brazil, the Distribution business now includes operations of the company Liquigás Distribuidora S.A., as of the acquisition in August 2004 of Agip do Brasil S.A. 

From January through September 2005, the Distribution business area reported net income of R$ 488 million, 37% higher than net income in the same period of the prior year (R$ 356 million), due to the R$ 718 million increase in gross income, highlighting consolidation of the company Liquigás, with positive impacts in volumes sold, which were 16% higher than in the same period of the prior year. 

These impacts were partially offset by R$ 449 million growth in operating expenses, highlighting the growth in expenses related to commercialization and distribution of products, and personnel expenses, which were also affected by the Liquigás consolidation. 

Share in the fuel distribution market from January through September 2005 was 33.8%, including Liquigás, while in the same period of the previous year it was 34.1% . The effects of consolidation of Liquigás as of August 2004 represent growth of R$ 406 million in gross income and growth of R$ 54 million in net income of the segment.

In relation to the previous quarter when net income reported by the Distribution business area was R$ 123 million, net income in 3Q-2005 was 67% higher, due to the R$ 80 million increase in gross income, mainly as a result of the 4.8% increase in volumes sold.

Share in the fuel market was 33.6% in 3Q-2005, including Liquigás, and 34.3% in 2Q-2005.

INTERNATIONAL – From January to September 2005, the International business area reported net income of R$ 520 million, 128% higher than net income of R$ 228 million reported in the same period of last year.

This increase in net income is mainly due to the following:

These items were partially offset by the R$ 33 million reduction in gross income due to the effect of the 22% appreciation of the real against the U.S. dollar in the exchange rate conversion of the financial statements, which exceeded the effect of the increase of international oil prices.

In 3Q-2005, the International business area reported net income of R$ 1 million, 99% lower than net income of R$ 168 million reported in the previous quarter This reduction in net income was mainly due to the following:

12


CORPORATE – The units that comprise the Corporate segment of the PETROBRAS System generated a loss of R$ 5.044 million from January to September 2005, 113% higher than the loss reported from January to September 2004 (R$ 2.372 million), due to the following:

These factors were partially offset by the R$ 388 million decrease in tax expenses, due to the validity as of August 2, 2004, of Decree 5,164/04, that reduced to zero the contribution amounts for PIS/PASEP and COFINS incident on financial revenues.

In 3Q-2005, the loss reported by the Corporate area was R$ 2.014 million, 10% higher than the loss reported in the previous quarter (R$ 1.826 million). In particular, the R$ 834 million impact on the results of income tax and social contribution was due to the fiscal savings of R$ 746 million in 2Q-2005 following the provisioning of interest on own capital.

These items were partially offset by the positive R$ 356 million variation in the exchange rate conversion on Company investments made abroad in 3Q-2005, due to the lower appreciation of the real against the dollar.

13


Consolidated Debt

        R$ million     
                 
        9/30/2005    6/30/2005    % 
 
Short-Term Debt (1)   8.991    9.645     (7)
Long-Term Debt (1)   38.422    40.866     (6)
       
Total    47.413    50.511     (6)
Net Debt (2)   26.203    33.316    (21)
Net Debt/(Net Debt + Shareholders’ Equity) (1)   26%    32%     (7)
Total Net Liabilities (1) (3)   153.931    151.651   
Capital Structure             
(Third Parties Net / Total Liabilities Net)   51%    54%     (3)
(1)   Includes debt contracted through leasing contracts of R$ 2.980 million on September 30, 2005, and R$ 3.269 million on June 30, 2005.     
(2)   Total debt - cash and cash equivalents             
(3)   Total liabilities net of cash/cash equivalents.             

Net debt of the PETROBRAS System on September 30, 2005, was R$ 26.203 million, a 21% reduction from June 30, 2005. Cash flow generated by operations, combined with the continuing appreciation of the real against the dollar (most of our debt is denominated in U.S. Dollars and therefore declines as the Real strengthens versus the Dollar) has contributed to the reduction in debt. Our cash flow to debt, as measured by Net Debt/EBITDA for the prior twelve month, fell from 0.75 as of June 30, 2005 to 0.57 as of September 30, 2005. Additionally most of our debt continues to be long-term. The capital structure represented by third parties was 51% on September 30, 2005, with a reduction of 3 percentage points from June 30, 2005.

Total gross debt (breadkdown by period)




14


Consolidated Investments

R$ Million
    Jan-Sep 
    2005    %    2004    %    D% 
• Own Investments    14.751    87    14.490    92    2 
           
Exploration & Production    8.907    53    8.693    55   
Supply    2.184    13    2.674    17    (18)
Gas and Energy    1.098      235      367 
International    1.871    11    1.429       31 
Distribution    368      1.107      (67)
Corporate    323      352       (8)
• Special Purpose Companies (SPCs)   1.914    11    591    4    224 
           
• Ventures under Negotiation    169    1    422    3    (60)
           
• Project Finance    87    1    162    1    (46)
           
Exploration & Production    87    1    162    1    (46)
Espadarte/Marimbá/Voador    52      25      108 
Cabiúnas        45     
Marlim / NovaMarlim Petróleo        17     
PCGC    35      75      (53)
           
 
Total Investments    16.921    100    15.665    100    8 
           
 
R$ Million
    Jan-Sep 
    2005    %    2004    %    D% 
International                     
Exploration & Production    1.633    87    1.215    85     34 
Supply    114      29      293 
Gas and Energy    58      61       (5)
Distribution    21      25      (16)
Others    45      99      (55)
           
Total Investments    1.871    100    1.429    100     31 
           
 
R$ Million
    Jan-Sep 
    2005    %    2004    %    D% 
Special Purpose Companies (SPCs)                    
Marlim Leste    514    27           
PDET Offshore    284    15       
Barracuda & Caratinga    267    14    566    96    (53)
Malhas - Nordeste    373    19           
Malhas - Sudeste    324    17       
Cabiúnas        25      (80)
Amazônia    147         
           
Total Investments    1.914    100    591    100    224 
           

In line with its strategic objectives, PETROBRAS acts in consortiums with other companies as a concessionaire of oil and natural gas exploration, development and production rights. The Company currently has partnerships in 101 blocks through 63 consortiums. Total investment of US$ 8,490 million is projected for these undertakings.

In fulfillment of the goals outlined in its strategic plan, PETROBRAS continues to prioritize investments in developing its oil and natural gas production capabilities through its own investments and the structuring of undertakings with partners. From January through September 2005, total investments were R$ 16.921 million, which is an 8% increase over the resources invested in the same period of 2004.

15


PETROBRAS Financial Statements

Consolidated Financial Results

R$ Million
    Third Quarter        Jan - Sep
2Q-2005 (1)   2005 (1)   2004 (2)       2005 (1)   2004 (2)
 
42.646    46.555    40.575    Gross Operating Revenues    128.999    110.876 
(10.287)   (10.844)   (10.405)   Sales Deductions    (31.032)   (29.489)
           
32.359    35.711    30.170    Net Operating Revenues    97.967    81.387 
(17.939)   (20.601)   (17.387)      Cost of Goods Sold    (55.050)   (47.107)
           
14.420    15.110    12.783    Gross Profit    42.917    34.280 
            Operating Expenses         
(1.251)   (1.247)   (1.510)      Sales    (3.768)   (3.465)
(1.261)   (1.322)   (1.040)      General & Administrative    (3.823)   (2.970)
(341)   (386)   (651)      Cost of Prospecting, Drilling & Lifting    (970)   (1.276)
(222)   (248)   (191)      Research & Development    (664)   (509)
(199)   (202)   (218)      Taxes    (620)   (1.026)
(1.570)   (1.075)   (1.272)      Other    (4.055)   (3.086)
               Net Financial Expenses         
(81)   (132)   (64)           Income    62    1.396 
(1.063)   (1.065)   (952)           Expenses    (3.480)   (3.910)
(499)   (1.783)   (226)           Monetary & FX Correction - Assets    (2.169)   451 
1.013    1.962    1.272            Monetary & FX Correction - Liabilities    2.866    (547)
           
(630)   (1.018)   30        (2.721)   (2.610)
           
(5.474)   (5.498)   (4.852)       (16.621)   (14.942)
(484)   (259)   (332)   Gains from Investments in Subsidiaries    (542)   125 
           
8.462    9.353    7.599    Operating Profit    25.754    19.463 
(79)   14    24    Non-Operating Income (Expenses)   (192)   (115)
(2.103)   (3.481)   (1.307)   Income Tax & Social Contribution    (8.392)   (5.672)
(1.350)   (254)   (757)   Minority Interest    (1.587)   (1.026)
           
4.930    5.632    5.559    Net Income    15.583    12.650 
           

(1)   As of 1.1.2005, the Special Purpose Entities, whose activities are directly or indirectly by PETROBRAS, were included in the Consolidated  Financial Statements, as per CVM Instruction No. 408/2004. 
(2)   To facilitate comparability, the Special Purpose Companies were also included in the financial statements of 3Q-2004, and in the accumulated period Jan-Sept. 2004.

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability. 

16


Consolidated Balance Sheet

Assets    R$ million 
 
    9/30/2005    6/30/2005 
Current Assets    55.614    50.469 
     
Cash and Cash Equivalents    21.210    17.195 
Accounts Receivable    11.779    11.388 
Inventories    14.657    14.209 
Others    7.968    7.677 
Non-Current Assets    14.675    13.935 
     
Petroleum & Alcohol Account    765    758 
Advances to Suppliers    661    715 
Marketable Securities    739    947 
Investments in Companies to be Privatized    384    379 
Deferred Taxes and Social Contribution    2.577    2.418 
Advance for Pension Plan    1.203    1.178 
Prepaid Expenses    1.465    1.559 
Accounts Receivable    1.341    1.082 
Deposits - Legal Matters    2.093    1.990 
Others    3.447    2.909 
Fixed Assets    101.872    101.173 
     
Investments    1.975    2.136 
Property, Plant & Equipment    98.735    97.889 
Deferred    1.162    1.148 
     
Total Assets    172.161    165.577 
     
 
Liabilities    R$ million 
 
    9/30/2005    6/30/2005 
Current Liabilities    35.077    32.451 
     
Short-Term Debt    8.391    9.001 
Suppliers    9.839    8.384 
Taxes and Social Contribution Payable    8.867    7.658 
Project Finance and Joint Ventures    855    1.173 
Pension Fund Obligations    396    385 
Dividends    2.277    2.271 
Others    4.452    3.579 
Long-Term Liabilities    54.893    56.554 
     
Long-Term Debt    36.042    38.241 
Pension Fund Obligations    1.702    1.390 
Health Care Benefits    6.736    6.397 
Deferred Taxes and Social Contribution    7.407    7.194 
Others    3.006    3.332 
Provision for Future Earnings    544    521 
Minority Interest    5.895    5.951 
Shareholders’ Equity    75.752    70.100 
     
Corporate Capital    33.235    33.235 
Reserves    26.934    26.914 
Net Income    15.583    9.951 
     
Total Liabilities    172.161    165.577 
     

17


As of 1.1.2005, the Special Purpose Entities, whose activities are directly or indirectly by PETROBRAS, were included in the Consolidated Financial Statements, as per CVM Instruction No. 408/2004.

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability.

Consolidated Cash Flow Statement

R$ million
    Third Quarter        Jan-Sep 
2Q-2005 (1)   2005 (1)   2004 (2)       2005 (1)   2004 (2)
4.930    5.632    5.559    Net Income (Loss)   15.583    12.650 
5.588    5.484    1.564    (+) Adjustments    14.274    5.045 
           
2.233    1.858    1.647         Depreciation & Amortization    5.764    4.858 
(5)   (7)   (5)      Petroleum & Alcohol Account    (16)   (65)
(3.227)   (231)   (2.087)      Charges on Financing and Connected Companies    (3.199)   2.270 
1.350    254    757       Minority Interest    1.587    1.026 
484    259    332       Result of Participation in Material Investments    542    (125)
467    152    442       Deferred Income Tax and Social Contribution    1.155    1.520 
(184)   (448)   (1.638)      Inventory Variation    (553)   (4.195)
754    1.549    4.851       Supplier Variation    463    3.098 
3.716    2.098    (2.735)      Other Adjustments    8.531    (3.342)
10.518    11.116    7.123    (=) Net Cash Generated by Operating Activities    29.857    17.695 
6.285    4.324    4.778    (-) Cash Used for Cap.Expend.    15.385    14.307 
           
4.272    3.788    2.568       Investment in E&P    10.732    8.917 
781    775    1.812       Investment in Refining & Transport    2.384    3.529 
384    499    533       Investment in Gas and Energy    1.200    900 
(32)   (30)   12       Dividends    (71)   (55)
880    (708)   (147)      Other Investments    1.140    1.016 
           
4.233    6.792    2.345    (=) Free Cash Flow    14.472    3.388 
4.666    2.777    3.860    (-) Cash Used in Financing Activities    11.473    10.486 
2.859    2.564    3.830       Financing    6.372    5.023 
1.807    213    30       Dividends    5.101    5.463 
(433)   4.015    (1.515)   (=) Net Cash Generated in the Period    2.999    (7.098)
           
17.628    17.195    21.994    Cash at the Beginning of Period    18.211    27.577 
17.195    21.210    20.479    Cash at the End of Period    21.210    20.479 

 (1)   As of 1.1.2005, the Special Purpose Entities, whose activities are directly or indirectly by PETROBRAS, were included in the Consolidated Financial Statements, as per CVM Instruction No. 408/2004.  
 (2)   To facilitate comparability, the Special Purpose Companies were also included in the financial statements of 3Q-2004, and in the accumulatedperiod Jan-Sept. 2004.  

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability.

18


Consolidated Statement of Added Value

    R$ million 
    Jan-Sep 
    2005 (1)   2004 (2)
Description         
Sales of Products and Services and Non-Operating Revenues    129.262    110.389 
Raw Materials Used    (4.074)   (4.981)
Products for Resale    (20.364)   (23.130)
Materials, Energy, Services & Others    (15.782)   (11.633)
     
Added Value Generated    89.042    70.645 
 
Depreciation & Amortization    (5.764)   (4.858)
Participation in Related Companies, Goodwill & Negative Goodwill    (542)   125 
Financial Result    (2.107)   1.848 
Rent and Royalties    374    281 
     
Total Distributable Added Value    81.003    68.041 
 
Distribution of Added Value         
Personnel         
Salaries, Benefits and Charges    6.089    4.699 
     
    6.089    4.699 
     
Government Entities         
Taxes, Fees and Contributions    36.483    33.898 
Government Take    10.463    7.991 
     
    46.946    41.889 
     
Financial Institutions and Suppliers         
Financial Expenses, Interest, Rent & Freight    10.798    7.777 
     
 
Shareholders         
     Dividends / Interest on Own Capital    2.193    3.290 
     Retained Earnings    13.390    9.360 
     
    15.583    12.650 
     Minority Interest    1.587    1.026 
     
    17.170    13.676 
     

1)   As of 1.1.2005, the Special Purpose Entities, whose activities are directly or indirectly by PETROBRAS, were included in the Consolidated Financial Statements, as per CVM Instruction No. 408/2004. 
2)   To facilitate comparability, the Special Purpose Companies were also included in the financial statements the accumulated period Jan- Sept. 2004. 

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability.

19


Consolidated Result by Business Area - 09.30.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
INCOME STATEMENTS                                 
 
Net Operating Revenues    52.411    78.906    5.749    27.844    8.124    -    (75.067)   97.967 
                 
    Intersegments    49.454    21.817    1.708    406    1.682      (75.067)  
    Third Parties    2.957    57.089    4.041    27.438    6.442        97.967 
Cost of Goods Sold    (21.799)   (69.832)   (4.680)   (25.115)   (5.172)     71.548    (55.050)
                 
Gross Profit    30.612    9.074    1.069    2.729    2.952    -    (3.519)   42.917 
Operating Expenses    (2.039)   (2.894)   (1.236)   (1.886)   (1.285)   (4.653)   93    (13.900)
Sales, General & Administrative    (632)   (2.198)   (646)   (1.702)   (789)   (1.717)   93    (7.591)
Taxes    (11)   (58)   (37)   (122)   (75)   (317)     (620)
Exploration, Drilling and Lifting Costs    (810)         (160)       (970)
Research & Development    (261)   (88)   (40)   (2)   (3)   (270)     (664)
Others    (325)   (550)   (513)   (60)   (258)   (2.349)     (4.055)
                 
Operating Profit (Loss)   28.573    6.180    (167)   843    1.667    (4.653)   (3.426)   29.017 
Interest Income (Expenses)   (572)   204    619    (80)   (834)   (2.058)     (2.721)
Equity Income      172    (43)     122    (793)     (542)
Non-operating Income (Expense)   (165)   (16)   (13)   (4)         (192)
                 
 
Income before Taxes and Minority Interests    27.836    6.540    396    759    959    (7.502)   (3.426)   25.562 
Income Tax & Social Contribution    (9.090)   (2.172)   (122)   (271)   (365)   2.458    1.170    (8.392)
Minority Interests    (1.007)   (84)   (422)     (74)       (1.587)
                 
Net Income (Loss)   17.739    4.284    (148)   488    520    (5.044)   (2.256)   15.583 
                 

Consolidated Result by Business Area - 09.30.2004

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
INCOME STATEMENTS                                 
 
Net Operating Revenues    41.425    61.047    4.386    20.392    8.248    -    (54.111)   81.387 
                 
    Intersegments    35.760    15.828    797    355    1.371      (54.111)  
   Third Parties    5.665    45.219    3.589    20.037    6.877        81.387 
Cost of Goods Sold    (18.021)   (55.800)   (3.322)   (18.381)   (5.263)     53.680    (47.107)
                 
Gross Profit    23.404    5.247    1.064    2.011    2.985    -    (431)   34.280 
Operating Expenses    (2.190)   (3.050)   (868)   (1.437)   (1.368)   (3.419)   -    (12.332)
Sales, General & Administrative    (742)   (2.103)   (452)   (1.195)   (789)   (1.154)     (6.435)
Taxes    (18)   (61)   (49)   (114)   (79)   (705)     (1.026)
Exploration, Drilling and Lifting Costs    (862)         (414)       (1.276)
Research & Development    (240)   (109)   (13)   (8)   (3)   (136)     (509)
Others    (328)   (777)   (354)   (120)   (83)   (1.424)     (3.086)
                 
Operating Profit (Loss)   21.214    2.197    196    574    1.617    (3.419)   (431)   21.948 
Interest Income (Expenses)   (662)   68    26    (44)   (975)   (847)   (176)   (2.610)
Equity Income      124    41      (33)   (7)     125 
Non-Operating Income (Expense)   (146)   99    (5)   (3)   (39)   (21)     (115)
                 
 
Income Before Taxes and Minority Interests    20.406    2.488    258    527    570    (4.294)   (607)   19.348 
Income Tax & Social Contribution    (6.804)   (738)   69    (171)   (127)   1.922    177    (5.672)
Minority Interests    (25)   (35)   (751)     (215)       (1.026)
                 
Net Income (Loss)   13.577    1.715    (424)   356    228    (2.372)   (430)   12.650 
                 

With the intent of adapting the segmented results to the new procedures related to implantation of SAP-R/3, as of 2005 revenues from commercialization of oil to third parties is allocated as per points of sale that 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 of internal oil transfer prices is based on market parameters and that all the oil commercialized by the Supply area comes from transfers from the Exploration & Production area, this adaptation produces virtually no effect on the results of the areas, and is summarized in an increase to Intersegment Net Operating Revenues of the Exploration & Production area, offsetting a reduction in the line Net Operating Revenues with Third Parties, as well as increases in the lines Net Operating Revenues with Third Parties and Cost of Goods and Services Sold in the Supply area.

20


Consolidated Result by Business Area - 06.30.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
INCOME STATEMENTS                                 
Net Operating Revenues    31.711    49.421    3.714    17.907    5.447    -    (45.944)   62.256 
                 
    Intersegments 
  29.666    13.887    1.119    273    999      (45.944)  
    Third Parties 
  2.045    35.534    2.595    17.634    4.448        62.256 
Cost of Goods Sold    (13.500)   (41.962)   (2.924)   (16.132)   (3.408)     43.477    (34.449)
                 
Gross Profit    18.211    7.459    790    1.775    2.039    -    (2.467)   27.807 
Operating Expenses    (1.287)   (2.004)   (780)   (1.285)   (791)   (3.133)   (140)   (9.420)
Sales, General & Administrative    (452)   (1.450)   (348)   (1.126)   (538)   (1.108)     (5.022)
Taxes    (7)   (40)   (30)   (81)   (55)   (205)     (418)
Exploration, Drilling and Lifting Costs    (475)         (109)       (584)
Research & Development    (157)   (55)   (26)   (2)   (2)   (174)     (416)
Others    (196)   (459)   (376)   (76)   (87)   (1.646)   (140)   (2.980)
                 
Operating Profit (Loss)   16.924    5.455    10    490    1.248    (3.133)   (2.607)   18.387 
Interest Income (Expenses)   (112)   (240)   440    (46)   (510)   (1.240)     (1.703)
Equity Income      141    (16)     103    (511)     (283)
Non-Operating Income (Expense)   (192)   22    (46)   (2)   10        (206)
                 
 
Income Before Taxes and Minority Interests    16.620    5.378    388    442    851    (4.882)   (2.602)   16.195 
Income Tax & Social Contribution    (5.315)   (1.826)   (177)   (159)   (282)   1.852    996    (4.911)
Minority Interests    (914)   (52)   (317)     (50)       (1.333)
                 
Net Income (Loss)   10.391    3.500    (106)   283    519    (3.030)   (1.606)   9.951 
                 

Consolidated Result by Business Area - 03.31.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
INCOME STATEMENTS                                 
Net Operating Revenues    14.456    23.136    1.816    8.693    3.001    -    (21.205)   29.897 
                 
    Intersegments    13.320    6.651    528    140    566      (21.205)  
    Third Parties    1.136    16.485    1.288    8.553    2.435        29.897 
Cost of Goods Sold    (6.635)   (19.655)   (1.408)   (7.792)   (1.864)     20.844    (16.510)
                 
Gross Profit    7.821    3.481    408    901    1.137    -    (361)   13.387 
Operating Expenses    (595)   (1.130)   (373)   (607)   (403)   (1.468)   -    (4.576)
Sales, General & Administrative    (279)   (729)   (157)   (537)   (279)   (529)     (2.510)
Taxes    (5)   (23)   (16)   (38)   (32)   (105)     (219)
Exploration, Drilling and Lifting Costs    (185)         (58)       (243)
Research & Development    (64)   (25)   (8)   (1)   (1)   (95)     (194)
Others    (62)   (353)   (192)   (31)   (33)   (739)     (1.410)
                 
Operating Profit (Loss)   7.226    2.351    35    294    734    (1.468)   (361)   8.811 
Interest Income (Expenses)   (306)   (70)   (98)   (35)   (288)   (276)     (1.073)
Equity Income      70    (19)     23    127      201 
Non-Operating Income (Expense)   (132)   (4)   (10)     18        (127)
                 
 
    6.788    2.347    (92)   259    487    (1.616)   (361)   7.812 
Income Before Taxes and Minority Interests                                 
Income Tax & Social Contribution    (2.251)   (771)   (35)   (99)   (166)   412    102    (2.808)
Minority Interests    47    (17)   (43)     30        17 
                 
Net Income (Loss)   4.584    1.559    (170)   160    351    (1.204)   (259)   5.021 
                 

With the goal of greater transparency and comparability, the results by business area from 1Q-2005 and 2Q-2005 are being presented again, considering the adjustments arising from better analysis of some processes of business areas in the new Company Integrated System, mainly in the Gas & Energy area, as well as consolidation of the Special Purpose Companies within the context of CVM Instruction 408.

21


Statement of Other Operating Revenues (Expenses) 09.30.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
Health and Pension Plan Expenses - Retirees and
     Pensioners
 
            (1.555)     (1.555)
Operating Expenses with Thermoelectric Plants        (638)           (638)
Institutional Relations and Cultural Projects      (5)     (64)     (488)     (557)
Losses and Contingencies Related to Legal
     Proceedings
 
  (4)   (302)   (2)     (19)   (35)     (362)

Unscheduled Stops at Installations and Production
    
Equipment 

  (109)   (76)             (185)

Contractual Losses from Ship-or-Pay Transport
    
Services 

          (98)       (98)
Result from Hedge Operations      (14)   94            80 
Rent Revenues          48          48 
 
Others                                 
    (212)   (153)   33    (44)   (141)   (271)     (788)
                 
 
    (325)   (550)   (513)   (60)   (258)   (2.349)   -    (4.055)
                 

Statement of Other Operating Revenues (Expenses) 09.30.2004

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
Health and Pension Plan Expenses - Retirees and
     Pensioners
 
            (959)     (959)
Operating Expenses with Thermoelectric Plants        (354)           (354)
Institutional Relations and Cultural Projects      (7)     (60)     (384)     (451)
Losses and Contingencies Related to Legal
     Proceedings
 
  (36)   (25)   (2)   (18)     (35)     (116)
Unscheduled Stops at Installations and Production
     Equipment
 
  (96)   (85)             (181)
Contractual Losses from Ship-or-Pay Transport
     Services
 
          (146)       (146)
Result from Hedge Operations      (269)   173            (96)
Rent Revenues          31          31 
INSS Contingencies    (96)               (96)
Taxes Payable      (94)             (94)
 
Others                                 
    (100)   (297)   (171)   (73)   63    (46)     (624)
                 
 
    (328)   (777)   (354)   (120)   (83)   (1.424)   -    (3.086)
                 

22


Consolidated Assets by Business Segment - 09.30.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
ASSETS    60.492    41.831    22.193    8.641    19.602    37.177    (17.775)   172.161 
                 
 
CURRENT ASSETS    5.939    22.756    4.143    4.858    5.937    20.722    (8.741)   55.614 
                 
CASH AND CASH EQUIVALENTS    1.203    1.412    961    250    1.356    16.028      21.210 
OTHERS    4.736    21.344    3.182    4.608    4.581    4.694    (8.741)   34.404 
NON-CURRENT ASSETS    2.993    1.565    2.441    982    962    14.422    (8.690)   14.675 
                 
PETROLEUM AND ALCOHOL ACCT.              765      765 
MARKETABLE SECURITIES    320            411      739 
OTHERS    2.673    1.560    2.441    980    961    13.246    (8.690)   13.171 
FIXED ASSETS    51.560    17.510    15.609    2.801    12.703    2.033    (344)   101.872 
                 

Consolidated Assets by Business Segment - 06.30.2005

    R$ Million 
 
    E&P    SUPPLY    GAS
&
ENERGY
  DISTRIB.    INTERN.    CORPOR.    ELIMIN.    TOTAL 
 
ASSETS    60.013    39.511    20.408    8.475    19.760    33.641    (16.231)   165.577 
                 
CURRENT ASSETS    5.213    20.973    3.344    4.787    5.590    17.402    (6.840)   50.469 
                 
CASH AND CASH EQUIVALENTS    1.322    1.145    722    238    1.354    12.414      17.195 
OTHERS    3.891    19.828    2.622    4.549    4.236    4.988    (6.840)   33.274 
NON-CURRENT ASSETS    4.389    1.596    1.168    940    863    14.024    (9.045)   13.935 
                 
PETROLEUM AND ALCOHOL ACCT.              758      758 
MARKETABLE SECURITIES    361          106    992    (519)   947 
OTHERS    4.028    1.591    1.168    938    757    12.274    (8.526)   12.230 
FIXED ASSETS    50.411    16.942    15.896    2.748    13.307    2.215    (346)   101.173 
                 

23


Consolidated Results – International Business Area - 09.30.2005

    R$ Million
INTERNATIONAL
                         
    E&P    SUPPLY    G&E    DISTRIB.    CORPOR.    ELIMIN.    TOTAL 
INTERNATIONAL AREA                             
ASSETS    13.171    3.199    3.801    479    5.409    (6.457)   19.602 
               
Income Statement                             
Net Operating Revenues    3.966    3.903    1.606    1.807    48    (3.206)   8.124 
               
    Intersegments    2.421    2.192    269        (3.206)   1.682 
    Third Parties    1.545    1.711    1.337    1.801    48      6.442 
Operating Profit (Loss)   1.673    199    250    (90)   (420)   55    1.667 
Net Income (Loss)   601    172    221    (71)   (461)   58    520 

Consolidated Results – International Business Area

    R$ Million
INTERNATIONAL
                         
    E&P    SUPPLY    G&E    DISTRIB.    CORPOR.    ELIMIN.    TOTAL 
INTERNATIONAL AREA                             
ASSETS (06/30/2005)   13.267    3.231    3.990    490    5.323    (6.541)   19.760 
               
Income Statement (09/30/2004)                            
Net Operating Revenues    3.837    4.490    1.638    1.865    44    (3.626)   8.248 
               
   Intersegments    2.396    2.309    277    15      (3.626)   1.371 
   Third Parties    1.441    2.181    1.361    1.850    44      6.877 
Operating Profit (Loss)   1.320    442    370    (243)   (230)   (42)   1.617 
Net Income (Loss)   400    386    289    (170)   (635)   (42)   228 

24



1. Changes in the Oil and Alcohol Accounts

R$ Million
    Third Quarter        Jan - Sep
2Q-2005    2005    2004        2005    2004 
752    758    750    Initial Balance    749    689 
-    -    -    Reimbursement to Petrobras    -    4 
6    7    4    Intercompany Lending Charges    16    11 
-    -    -    Regularization - GTI*    -    50 
           
758    765    754    Final Balance    765    754 
           

OFFSET OF ACCOUNTS WITH THE GOVERNMENT

By means of Official Document Number 11/2004 of June 23, 2004, the Integrated Audit Commission ANP/STN presented the final audit report certifying and homologating the amount in the petroleum and alcohol account and enabling the offset of accounts between PETROBRAS and the government. This is now underway.

As per Law Number 10,742 of October 6, 2003, account rectification with the government should have occurred by June 30, 2004. PETROBRAS, after having furnished all the information required by the National Treasury Secretary – STN, is in discussion with the Ministry of Mines and Energy – MME, seeking to equalize the disparities that still exist between the parties in an effort to conclude the offset of accounts with the government, as per Provisionary Measure Number 2,181-45, dated August 24, 2001.

On July 2, 2004, the government made a deposit in the amount of R$ 172 million, equivalent to National Treasury Notes – H Series (NTNs-H) that were issued in favor of PETROBRAS to guarantee payment of the amount due in relation to the petroleum and alcohol account, as they matured on June 30, 2004. Of this amount, R$ 8 million were available to PETROBRAS, and the remaining amount of R$ 164 million was placed in an open account in favor of the Company as a blocked deposit linked to the STN order. The amount of the account may be paid through the issue of National Treasury bonds in a value equal to the final amount of the account rectification or with other amounts that PETROBRAS may owe to the federal government, including tax amounts or a combination of the foregoing options.

25


2. Analysis of Consolidated Gross Margin 
    3Q05/2Q005 VARIATION 
    MAIN IMPACTS 

R$ Million
 
Analysis of Gross Income - Main Items    Net Revenues    Cost of
 Goods Sold 
  Gross 
Income 
     
 
Domestic Market:    - Effect of Volumes Sold    1.179    (619)   560 
    - Effect of Prices    465      465 
. Intl. Market:    - Effect of Export Volumes    (699)   324    (375)
    - Effect of Export Price    1.198      1.198 
Increased Expenses:    - Oil and Oil Product Imports      (296)   (296)
    - Domestic Government Take      38    38 
    - Sea freight and Pipelines      (81)   (81)
. Increased Profitability in the Distribution Segment    80      80 
. FX Effect on Foreigners' Controlled Companies Revenues and Costs    1.040    (1.128)   (88)
. Others        89    (900)   (811)
         
        3.352    (2.662)   690 
         

3. Consolidated Taxes and Contributions

The economic contribution of PETROBRAS to Brazil, measured by generation of taxes, duties and current social contributions, to date in 2005 totals R$ 32.771 million.

R$ million
    Third Quarter        Jan - Sap
2Q-2005    2005    2004    D%        2005    2004    D% 
                Economic Contribution - Country             
3.571    3.982    3.106    28    Added Value Tax (ICMS)   11.270    10.379   
1.862    1.915    1.874      CIDE (1)   5.556    5.778    (4)
2.475    2.558    2.072    23    PASEP/COFINS    7.459    8.195    (9)
1.630    3.164    801    295    Income Tax & Social Contribution    6.883    3.695    86 
484    658    602      Others    1.603    1.416    13 
               
10.022    12.277    8.455    45    Subtotal    32.771    29.463    11 
               
758    792    906    (13)   Economic Contribution - Foreign    2.557    2.915    (12)
               
10.780    13.069    9.361    40    Total    35.328    32.378   
               

(1)   CIDE – CONTRIBUIÇÃO DE INTERVENÇÃO DO DOMÍNIO ECONÔMICO (CONTRIBUTION OF INTERVENTION IN ECONOMICDOMAIN).  

26


4. Government Take

R$ million
    Third Quarter        Jan - Sap
2Q-2005    2005    2004    D%        2005    2004    D% 
                Country             
1.580    1.769    1.355    31    Royalties    4.654    3.585    30 
1.658    2.035    1.529    33    Special Participation    5.287    3.941    34 
15    18    24    (25)   Surface Rental Fees    52    67    (22)
               
3.253    3.822    2.908    31    Subtotal    9.993    7.593    32 
               
134    188    112    68    Foreign    470    398    18 
               
3.387    4.010    3.020    33    Total    10.463    7.991    31 
               

The government take in the country increased 31% in 3Q-2005 over the same period of 2004, reflecting the 45% increase in the reference price for domestic oil, which reached the average price of US$ 46.98 (US$ 32.30 in 2004).

5. Reconciliation of Shareholders’ Equity and Consolidated Net Income

    R$ Million 
         
    Shareholders' Equity    Result 
. According to Petrobras Information as of September 30, 2005    77.556    15.485 
. Profit from Sales of Products in Affiliated Company Inventories    (567)   (567)
. Reversal of Profits on Inventory in Previous Years      384 
. Capitalized Interest    (389)   48 
. Absorption of Negative Shareholders' Equity in Affiliated Companies (*)   (139)   433 
. Other Eliminations    (709)   (200)
     
. According to Consolidated Information as of September 30, 2005    75.752    15.583 
     

* As per CVM Instruction Number 247/96, the losses that are considered to be of a non-permanent type (temporary) on investments evaluated by the equity in results of non-consolidated companies method, whose invested company does not show signs of paralysis or need for financial help from the investor company, should be limited to the value of the controlling company’s investment. Therefore, the losses occasioned by unfunded liabilities (negative net shareholder’s equity) of controlled companies did not affect the results and the net shareholder’s equity of Petrobras in 3Q-2005, generating a conciliatory item between the Financial Statements of Petrobras and the Consolidated Financial Statements.

27


6. PETROBRAS Stock Split

The General Extraordinary Assembly that met on July 22, 2005, deliberated and approved a stock split representing company capital of 300%, resulting in the free distribution of 3 (three) new same-type shares for each 1 (one) share, based on shareholder position on August 31, 2005. Thus, company capital in the amount of R$ 32.896 million, as of September 1, 2005, will be divided into 4,386 million shares without nominal value, of which 2,537 million are ordinary shares and 1,849 million are preferred shares, and the relationship between the American Depositary Receipts (ADRs) and the shares corresponding to each type, will be altered from the current “one share per one ADR” to “four shares per one ADR.”

7. Activity of PETROBRAS Shares and ADRs

Nominal Valuation 
    Third Quarter        Jan - Sep
2Q-2005    2005    2004        2005    2004 
3,23%    32,71%    21,00%    Petrobras ON    51,15%    23,30% 
4,03%    32,87%    21,37%    Petrobras PN    46,77%    22,83% 
17,99%    37,14%    25,58%    ADR- Level III - ON    79,71%    20,55% 
19,68%    38,47%    26,67%    ADR- Level III - PN    76,06%    19,73% 
-5,86%    26,08%    9,91%    IBOVESPA    20,57%    4,54% 
-2,18%    2,86%    -3,40%    DOW JONES    -1,99%    -3,57% 
2,89%    4,61%    -7,37%    NASDAQ    -1,09%    -5,32% 

The book value of a PETROBRAS share on September 30, 2005, was R$ 17, 68.

28


8. Exchange Rate Exposure

Exchange rate exposure of the PETROBRAS System is measured as per the following table:

Assets    R$ Million 
 
    09.30.2005    06.30.2005 
     
Current Assets    18.374    18.780 
     
         Cash and Cash Equivalents    7.172    6.626 
         Other Current Assets    11.202    12.154 
Non-Current Assets    4.440    3.221 
     
Fixed Assets    30.072    28.556 
     
       Investiments    184    193 
       Property, Plant & Equipment    29.375    27.794 
       Others    513    569 
     
 
Total Assets    52.886    50.557 
     
 
Liabilities   R$ Million 
 
    09.30.2005    06.30.2005 
     
Current Liabilities    16.459    16.061 
     
         Short-Term Debt    8.178    7.656 
         Suppliers    5.793    5.277 
         Other Current Liabilities    2.488    3.128 
Long-Term Liabilities    34.164    35.637 
     
         Long-Term Debt    32.630    34.104 
         Other Long-Term Liabilities    1.534    1.533 
     
Total Liabilities    50.623    51.698 
     
Net Assets (Liabilities) in Real    2.263    (1.141)
     
(+) Investment Funds - Exchange    9.572    4.465 
(-) FINAME Loans - in dollar indexed reias    651    678 
     
Net Assets in Reais    11.184    2.646 
     
Net Assets in Dollar    5.033    1.126 
     
Fx rate (*)   2,2222    2,3504 
 
(1) Considers the conversion of the value in reais by the dollar sell rate on the closing date of the period         

29


Holding Company – Statement of Results

R$ Milion
    Third Quarter        Jan - Sep
2Q-2005    2005    2004        2005    2004 
35.426    37.871    33.332    Gross Operating Revenues    104.652    87.800 
(9.321)   (9.779)   (9.452)   Sales Deductions    (27.889)   (25.115)
           
26.105    28.092    23.880    Net Operating Revenues    76.763    62.685 
(14.531)   (15.030)   (13.911)        Cost of Goods Sold    (41.613)   (35.146)
           
11.574    13.062    9.969    Gross Profit    35.150    27.539 
            Operating Expenses         
(1.702)   (2.117)   (1.605)        Sales, General & Administrative    (5.445)   (3.942)
(291)   (334)   (373)        Cost of Prospecting, Drilling & Lifting    (810)   (862)
(222)   (247)   (187)        Research & Development    (662)   (501)
(102)   (114)   (117)        Taxes    (323)   (707)
(1.620)   (859)   (1.528)        Others    (3.981)   (3.636)
            Net Financial Expense         
107    272    192             Income    904    1.730 
(587)   (555)   (576)            Expense    (1.721)   (1.635)
(4.776)   (1.750)   (2.367)            Monetary & Foreign Exchange Correction - Assets    (6.308)   28 
3.854    1.349    2.861             Monetary & Foreign Exchange Correction - Liabilities    4.867    (38)
           
(1.402)   (684)   110        (2.258)   85 
87    86    182    Equity Income / Negative Goodwill Amortization    1.089    1.329 
           
6.322    8.793    6.451    Operating Profit    22.760    19.305 
(64)     (67)   Non-Operating Income (Expense)   (215)   (197)
(1.559)   (3.115)   (1.097)   Income Tax & Social Contribution    (7.060)   (5.392)
           
4.699    5.679    5.287    Net Income (Loss)   15.485    13.716 
           

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability.

30



Holding Company – Balance Sheet

Liabilities   R$ Million 
    09.30.2005    06.30.2005 
     
Current Liabilities    44.603    42.365 
     
Short-Term Debt    1.154    1.249 
Suppliers    26.722    25.524 
Taxes & Social Contribution Payable    7.429    6.187 
Dividends / Interest on Own Capital    2.193    2.193 
Project Finance and Joint Ventures    3.917    4.777 
Pension Fund Obligations    362    354 
Others    2.826    2.081 
 
Long-Term Liabilities    24.867    25.001 
     
Long-Term Debt    6.948    7.659 
Subsidiaries & Controlled Companies    1.968    2.145 
Pension Fund Obligations    1.561    1.266 
Health Care Benefits    6.208    5.891 
Deferred Taxes & Social Contribution    6.094    5.839 
Others    2.088    2.201 
         
Shareholders’ Equity    77.556    71.877 
     
Corporate Capital    33.235    33.235 
Reserves    28.836    28.836 
Net Income    15.485    9.806 
     
Total Liabilities    147.026    139.243 
     

31


Holding Company – Cash Flow Statement

                R$ Million 
    Third Quarter        Jan - Sep
2Q-2005    2005    2004        2005    2004 
4.699    5.679    5.287    Net Income (Loss)   15.485    13.716 
(904)   4.249    2.524    (+) Adjustments    3.977    4.675 
           
915    930    1.098         Depreciation & Amortization    2.747    2.744 
(5)   (7)   (5)        Petroleum & Alcohol Account    (16)   (65)
(2.456)   1.119    2.512         Supply of Oil and Oil Products Abroad    93    5.326 
552    675    545       Charges on Financing and Affiliated Companies    726    (307)
90    1.532    (1.626)        Other Adjustments    427    (3.023)
3.795    9.928    7.811    (=) Net Cash Generated by Operating Activities    19.462    18.391 
3.327    3.335    4.188    (-) Cash Used for CAPEX    9.886    9.272 
           
2.241    2.543    2.298       Investment in E&P    6.947    6.138 
475    666    1.575       Investment in Refining & Transport    1.735    2.914 
427    493    94       Investment in Gas and Energy    1.333    136 
186    93    54       Structured Projects Net of Advance    374    156 
(297)   (234)        Dividends    (531)   (560)
295    (226)   167       Other Investments    28    488 
           
468    6.593    3.623    (=) Net Cash Flow    9.576    9.119 
(1.007)   2.942    6.082    (-) Cash Used in Financing Activities    6.010    16.205 
           
1.475    3.651    (2.459)   (=) Cash Generated in the Period    3.566    (7.086)
           
10.020    11.495    15.596    Cash at the Beginning of Period    11.580    20.223 
11.495    15.146    13.137    Cash at the End of Period    15.146    13.137 

32


Holding Company – Value Added Statement

    R$ Million 
    Jan - Sep 
Description    2005     2004 
Gross Operating Revenue from Sales & Services and Other    104.803    87.740 
Raw Materials Used    (9.063)   (10.772)
Products for Resale    (4.855)   (4.538)
Materials, Energy, Services & Others    (14.306)   (10.505)
     
Added Value Generated    76.579    61.925 
 
Depreciation & Amortization    (2.747)   (2.744)
Participation in Subsidiaries, Amortization of Goodwill    1.089    1.329 
Financial Income Net of Associated Companies    (233)   2.138 
Rent and Royalties    302    281 
     
Total Distributable Added Value    74.990    62.929 
     
 
Distribution of Added Value         
Personnel         
Salaries, Benefits and Charges    4.703    3.473 
Government Entites         
Taxes, Fees and Contributions    35.010    30.130 
Government Participation    9.981    7.593 
Deferred Income Tax/Social Contribution    1.058    1.850 
     
    46.049    39.573 
Financial Institutions and Suppliers         
Financial Expenses, Interest, Rent & Freight    8.753    6.167 
Financial Expenses and Interest    2.025    2.054 
Monetary and FX Liability Variations         
Rent and Freight Expenses    6.728    4.113 
     
 
 
Shareholders         
     Dividends    2.193    3.290 
     Net Income in the Period    13.292    10.426 
     
    15.485    13.716 
     

Some values related to prior periods were reclassified for the purpose of aligning the financial statements to the current period, thus facilitating comparability.

33


PETROBRAS S.A  


http: //www.petrobras.com.br/ri/english


For more information, please contact:

PETRÓLEO BRASILEIRO S.A – Petrobras
Investor Relations
Raul Adalberto de Campos– Executive Manager
E-mail:
petroinvest@petrobras.com.br
Av. República do Chile, 65 - 401-E
20031-912 – Rio de Janeiro, RJ
Telephone: (55-21) 3224-1510 / 9947
0800-282-1540





This document may contain forecasts that merely reflect the expectations of the Company’s management. Such terms as “anticipate”, “believe”, “expect”, “forecast”, “intend”, “plan”, “project”, “seek”, “should”, along with similar or analogous expressions, are used to identify such forecasts. These predictions involve risks and uncertainties, whether foreseen or not by the Company. Therefore, the future results of operations may differ from current expectations, and readers must not base their expectations exclusively on the information presented herein.

34


 

 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 11, 2005

 
PETRÓLEO BRASILEIRO S.A--PETROBRAS
By:
/S/  José Sergio Gabrielli de Azevedo

 
José Sergio Gabrielli de Azevedo
Chief Financial Officer and Investor Relations Director
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually oc cur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.