Form
20-F
|
X
|
Form
40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Notice
to Shareholders dated August 12, 2009 regarding distribution of
dividends
|
2.
|
2Q09
Press Release
|
3.
|
Minutes
of the meeting of the Board of Directors held on August 12,
2009
|
Results
Conference Call
Brazilian Conference
Call
August 14th, 2009
10:00 a.m.
(US EST)
Telephone for connection:
+55 11 2101 4848
Code: Ultrapar
International Conference
Call
August 14th, 2009
11:30 a.m. (US
EST)
Participants Brazil: 0800 891
9722
Participants US: +1 800 418
6854
Participants International: +1 973
200 3114
Code: Ultrapar
IR
Contact
E-mail:
invest@ultra.com.br
Telephone: 55 11
3177-7014
Website: www.ultra.com.br
Ultrapar
Participações S.A.
UGPA4 = R$
62.14/share
UGP = US$
31.63/ADR
(06/30/09)
|
In this second quarter we
initiated the process of integrating Texaco into Ultrapar, starting to
consolidate its results and to implement Ipiranga’s business model in the
acquired network at a fast pace. We report growth in revenues and EBITDA
for all our businesses compared with the second quarter 2008, despite the
continuing challenging economic environment.
Ø ULTRAPAR’S
REVENUES REACH R$ 9,622 MILLION, GROWING IN ALL BUSINESS UNITS COMPARED
WITH 2Q08
Ø ULTRAPAR’S
EBITDA REACHES R$ 321 MILLION, 28% HIGHER THAN THAT IN 2Q08, GROWING IN
ALL BUSINESS UNITS
Ø FAST-PACED
TEXACO INTEGRATION PROCESS - 651 TEXACO SERVICE STATIONS CONVERTED TO THE
IPIRANGA BRAND UNTIL JUNE 30TH,
2009; INFORMATION SYSTEMS INTEGRATED
Ø DIVIDEND
DISTRIBUTION OF R$ 119 MILLION FOR THE 1H09 APPROVED, CORRESPONDING TO 65%
OF THE CONSOLIDATED NET EARNINGS FOR THE PERIOD
“This
quarter we have once more advanced in our growth plan. We have started to
integrate Texaco’s operations, focusing on capturing the benefits from the
increased operational scale and nationwide coverage. Additionally, we are
pleased to report, for the third straight quarter since the beginning of
the global financial crisis, a strong growth in operational results, thus
confirming once again our expectations of a positive year for Ultrapar,
even in a less dynamic economic environment.”
Pedro
Wongtschowski – CEO
|
IPIRANGA
|
|||||||
CONSOLIDATED STATEMENT OF
INCOME
|
|||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTER ENDED IN JUNE
2009
|
||||||||||||||||
IPIRANGA
EX-TEXACO
|
TEXACO
EX-NON-RECURRING
|
IPIRANGA
EX-NON-RECURRING
|
IPIRANGA
REPORTED
|
|||||||||||||
Net sales
|
5,429.4 | 2,783.5 | 8,212.9 | 8,212.9 | ||||||||||||
Cost of sales and
services
|
(5,105.4 | ) | (2,675.0 | ) | (7,780.5 | ) | (7,780.5 | ) | ||||||||
Gross
profit
|
324.0 | 108.5 | 432.4 | 432.4 | ||||||||||||
Operating
expenses
|
(191.1 | ) | (78.0 | ) | (269.2 | ) | (296.9 | ) | ||||||||
Selling
|
(97.9 | ) | (42.6 | ) | (140.5 | ) | (161.2 | ) | ||||||||
General
and administrative
|
(68.6 | ) | (27.5 | ) | (96.0 | ) | (103.1 | ) | ||||||||
Depreciation
and amortization
|
(24.7 | ) | (8.0 | ) | (32.6 | ) | (32.6 | ) | ||||||||
Other operating
results
|
2.3 | (0.1 | ) | 2.2 | 2.2 | |||||||||||
EBIT
|
135.1 | 30.3 | 165.4 | 137.7 | ||||||||||||
EBITDA
|
161.8 | 38.3 | 200.1 | 172.4 | ||||||||||||
Depreciation and
amortization
|
26.8 | 8.0 | 34.7 | 34.7 | ||||||||||||
EBITDA margin (R$/m3)
|
53 | 24 | 43 | 37 | ||||||||||||
Profit
and Loss Data
Ultrapar
Consolidated
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Net
Sales and Services
|
9,622
|
6,992
|
6,411
|
38%
|
50%
|
16,033
|
12,920
|
24%
|
Gross
Profit
|
694
|
488
|
526
|
42%
|
32%
|
1,221
|
954
|
28%
|
Operating
Profit
|
215
|
164
|
178
|
31%
|
21%
|
393
|
304
|
29%
|
EBITDA
|
321
|
251
|
274
|
28%
|
17%
|
595
|
477
|
25%
|
Net
Earnings
|
93
|
110
|
91
|
(15%)
|
2%
|
184
|
200
|
(8%)
|
Earnings
per share¹
|
0.70
|
0.82
|
0.68
|
(15%)
|
2%
|
1.38
|
1.50
|
(8%)
|
Amounts
in R$ million (except for EPS)
|
Operational
Data Ultragaz
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Total
Volume (000 tons)
|
401
|
411
|
364
|
(3%)
|
10%
|
765
|
777
|
(2%)
|
Bottled
|
281
|
283
|
257
|
(1%)
|
10%
|
538
|
536
|
0%
|
Bulk
|
119
|
128
|
107
|
(7%)
|
11%
|
227
|
241
|
(6%)
|
Operational
Data Ipiranga
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Total
Volume (000 m³)
|
4,635
|
3,063
|
2,770
|
51%
|
67%
|
7,405
|
5,779
|
28%
|
Diesel
|
2,504
|
1,847
|
1,507
|
36%
|
66%
|
4,011
|
3,404
|
18%
|
Gasoline,
Ethanol and NGV
|
2,012
|
1,129
|
1,185
|
78%
|
70%
|
3,197
|
2,214
|
44%
|
Other²
|
120
|
87
|
78
|
37%
|
52%
|
198
|
161
|
23%
|
Operational
Data Ipiranga
ex-Texaco
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Total
Volume (000 m³)
|
3,055
|
3,063
|
2,770
|
0%
|
10%
|
5,825
|
5,779
|
1%
|
Diesel
|
1,748
|
1,847
|
1,507
|
(5%)
|
16%
|
3,254
|
3,404
|
(4%)
|
Gasoline,
Ethanol and NGV
|
1,221
|
1,129
|
1,185
|
8%
|
3%
|
2,406
|
2,214
|
9%
|
Other²
|
86
|
87
|
78
|
(1%)
|
10%
|
165
|
161
|
2%
|
Operational
Data Oxiteno
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Total
Volume (000 tons)
|
160
|
146
|
124
|
10%
|
29%
|
284
|
282
|
0%
|
Product
mix
|
||||||||
Specialty
chemicals
|
139
|
134
|
115
|
4%
|
20%
|
254
|
257
|
(1%)
|
Glycols
|
21
|
12
|
8
|
75%
|
153%
|
29
|
26
|
13%
|
Geographical
mix
|
||||||||
Sales
in Brazil
|
107
|
101
|
86
|
6%
|
24%
|
193
|
199
|
(3%)
|
Sales
outside Brazil
|
53
|
45
|
37
|
19%
|
42%
|
90
|
83
|
9%
|
Operational
Data Ultracargo
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Effective storage3 (000 m3)
|
491
|
295
|
437
|
67%
|
12%
|
464
|
297
|
56%
|
Total
kilometrage (million)
|
5.8
|
8.8
|
6.2
|
(34%)
|
(6%)
|
12.0
|
16.7
|
(28%)
|
Macroeconomic
Indicators
|
2Q09
|
2Q08
|
1Q09
|
D (%)
2Q09v2Q08
|
D (%)
2Q09v1Q09
|
1H09
|
1H08
|
D (%)
1H09v1H08
|
Average
exchange rate (R$/US$)
|
2.075
|
1.656
|
2.311
|
25%
|
(10%)
|
2.193
|
1.696
|
29%
|
Brazilian
basic interest rate (CDI)
|
2.4%
|
2.7%
|
2.9%
|
5.3%
|
5.4%
|
|||
Inflation in
the period (IPCA)
|
1.3%
|
2.1%
|
1.2%
|
2.6%
|
3.6%
|
Highlights |
Ø
|
Closing
of Texaco‘s acquisition – On March 31st,
2009, Ultrapar closed the acquisition of Texaco’s fuel distribution
business through the disbursement of R$ 1,106 million, in addition to the
US$ 38 million deposit made to Chevron in August 2008. The combination
with Texaco created a nationwide marketing business, with a network of
more than five thousand service stations and approximately 22% market
share, strengthening its competitiveness through the increase of the
operational scale and the implementation of Ipiranga’s business model in
the combined network, with a broad range of product and service
availability at the service stations which benefits consumers and
resellers. Through these elements, Ultrapar aims to generate profitability
in the combined business at least at the current levels of Ipiranga,
which, in 2008, reported EBITDA of R$ 50/m³. Additionally, the acquisition
of Texaco places Ipiranga in a better position to grow, initiating its
expansion into the Mid-West, North and Northeast regions of Brazil, where
fuel consumption grows above the national average, and brings new
commercial opportunities arising from the nationwide
coverage.
|
Ø
|
Progress
of the integration of the acquired operations – From April 1st,
2009, we have started to manage and implement our business plan on Texaco.
On August 1st,
2009 we integrated Texaco’s information systems into Ipiranga’s and
Ultrapar’s, starting to operate the fuel distribution business in a single
system, an important stage for the implementation of the operational and
administrative synergies plan.
|
Ø
|
Identification
of the Ipiranga brand in the acquired network – In April we have
also started the process of converting the acquired network into the
Ipiranga brand. The process consists of altering the visual identity of
the Texaco’s service stations to Ipiranga’s standards, by painting and
replacing banners and logos, among others. By June 30th,
2009, 651 service stations had already been converted, with expenses of
approximately R$ 32 thousand per service station, totalling R$ 21 million
in 2Q09. About one thousand service stations of the acquired network,
representing 75% of the total Texaco service stations in the South and
Southeast regions, will have their brand switched during 2009. The
conversion to the Ipiranga brand is one of the elements of the
implementation of Ipiranga’s business model in the acquired
network.
|
Ø
|
Dividends
of R$ 119 million approved –
On this date, the
Board of Directors of Ultrapar approved the payment of R$ 119 million in
dividends, equivalent to R$ 0.89 per share, as an advance of the dividends
for the fiscal year 2009, to be paid from August 28th, 2009. This
distribution corresponds to
65% of the
consolidated net earnings in the first half of 2009, representing a
dividend yield of 3% over Ultrapar's
average share price in the same
period.
|
Executive Summary of the Results for the Quarter |
Operational
Performance
|
Economic-Financial
Performance
|
·
|
At Ultragaz, R$ 48 million were
invested mainly on the renewal and replacement of LPG bottles and on new
clients. Ultragaz’s estimated investments for 2009 were updated to R$ 99
million due to the recent demand in certain segments, such as residential
buildings and commerce.
|
·
|
At Ipiranga, R$ 51 million were
invested. The investments were directed to re-branding service stations,
new service stations, renewal of contracts and improvements in service
stations and distribution facilities. From the total amount invested, R$
22 million were related to additions to property, plant and equipment, and
R$ 29 million were related to financing and bonuses to clients, net of
repayments.
|
·
|
At Oxiteno, R$ 29 million were
invested, concentrated on projects to expand production capacity,
particularly the expansion of ethylene oxide production capacity at
Camaçari and investments in
productivity.
|
·
|
Ultracargo invested R$ 4 million,
mainly in the Santos
terminal.
|
R$
million
|
2Q09
|
1H09
|
Total
investments, net of disposals and repayments
(R$
million)
|
Additions
to fixed assets1
|
|||
Ultragaz
|
48
|
75
|
|
Ipiranga
|
22
|
50
|
|
Oxiteno
|
29
|
70
|
|
Ultracargo
|
4
|
10
|
|
Total
additions to fixed assets
|
108
|
213
|
|
Financing and
bonuses to clients2
- Ipiranga
|
29
|
25
|
|
Equity
investments
|
2
|
1,292
|
|
Total
investments, net of
disposals
and repayments
|
139
|
1,430
|
Ultrapar in the capital
markets
|
|
|
Summary of the changes resulting
from the implementation of Laws 11,638/07 and
11,941/09
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Laws 11,638/07 and 11,941/098
|
151.4 | 54.0 | 26.6 | 8.4 | 7.3 | 247.7 | |||||||||||||||||||
Contracts for
financial leasing operations recognized as
property, plant & equipment and debt
|
CVM 554
/
CPC
06
|
2.3 | - | - | - | - | 2.3 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the
financial statements
|
CVM 565
/
CPC
13
|
- | - | - | - | 1.1 | 1.1 | ||||||||||||||||||
Total
effects
|
2.3 | - | - | - | 1.1 | 3.4 | |||||||||||||||||||
EBITDA
after the implementation of Laws 11,638/07 and 11,941/09
|
153.7 | 54.0 | 26.6 | 8.4 | 8.4 | 251.1 |
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term
assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Laws 11,638/07 and 11,941/09
|
247.7 | (16.4 | ) | 103.9 | 405.2 | 3,182.5 | 4,690.4 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as
fixed assets and debt
|
CVM 554
/
CPC
06
|
2.3 | (0.5 | ) | 0.5 | 28.4 | 29.6 | 0.8 | |||||||||||||||||
Consolidation
of the company SERMA* and equity in
income and affiliated companies of
Metalplus**
in the financial statements
|
CVM 565
/
CPC
13
|
1.1 | - | - | (0.4 | ) | 12.3 | (0.3 | ) | ||||||||||||||||
Currency
translation impact of the net investment on
some foreign subsidiaries recorded
directly in the account accumulated translation
adjustment in the Shareholder's
equity
|
CVM 534
/
CPC
02
|
- | 3.8 | 3.8 | - | - | - | ||||||||||||||||||
Marking to
market of financial and foreign exchange and
interest hedging instruments
|
CVM 566
/
CPC
14
|
- | 1.3 | 1.3 | (2.6 | ) | - | 2.4 | |||||||||||||||||
Transaction
costs and premiums in the issuance of
securities and securities recognized as
debt reducer
|
CVM 556
/
CPC
08
|
- | 0.2 | 0.2 | (9.4 | ) | - | 1.0 | |||||||||||||||||
Adjustment at
present value of credit balances of
ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564
/
CPC
12
|
- | - | - | - | 5.2 | - | ||||||||||||||||||
Total
effects
|
3.4 | 4.8 | 5.8 | 16.0 | 47.1 | 3.9 | |||||||||||||||||||
Figures
after the implementation of Laws 11,638/07 and 11,941/09
|
251.1 | (11.6 | ) | 109.7 | 421.2 | 3,229.6 | 4,694.3 |
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA before the implementation of
|
|||||||||||||||||||||||||
Laws
11,638/07 and 11,941/09
|
279.3 | 94.7 | 73.8 | 18.6 | 4.0 | 470.4 | |||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 /
CPC
06
|
4.3 | - | - | - | - | 4.3 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 /
CPC
13
|
- | - | - | - | 2.3 | 2.3 | ||||||||||||||||||
Total
effects
|
4.3 | - | - | - | 2.3 | 6.6 | |||||||||||||||||||
EBITDA
after the implementation of Laws
|
283.6 | 94.7 | 73.8 | 18.6 | 6.3 | 477.0 | |||||||||||||||||||
11,638/07
and 11,941/09
|
|||||||||||||||||||||||||
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term
assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Laws 11,638/07 and 11,941/09
|
470.4 | (53.7 | ) | 194.0 | 405.2 | 3,182.5 | 4,690.4 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 /
CPC
06
|
4.3 | (1.0 | ) | 0.9 | 28.4 | 29.6 | 0.8 | |||||||||||||||||
Consolidation
of the company SERMA* and equity in income and affiliated companies of
Metalplus** in the financial statements
|
CVM 565 /
CPC
13
|
2.3 | (0.1 | ) | - | (0.4 | ) | 12.3 | (0.3 | ) | |||||||||||||||
Currency
translation impact of the net investment on some foreign subsidiaries
recorded directly in the account accumulated translation adjustment in the
Shareholder's equity
|
CVM 534
/
CPC
02
|
- | 2.7 | 2.7 | - | - | - | ||||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566
/
CPC
14
|
- | 1.7 | 1.6 | (2.6 | ) | - | 2.4 | |||||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556
/
CPC
08
|
- | 1.4 | 1.0 | (9.4 | ) | - | 1.0 | |||||||||||||||||
Adjustment at
present value of credit balances of ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564 /
CPC
12
|
- | - | - | - | 5.2 | - | ||||||||||||||||||
Total
effects
|
6.6 | 4.7 | 6.2 | 16.0 | 47.1 | 3.9 | |||||||||||||||||||
Figures
after the implementation of Laws 11,638/07 and 11,941/09
|
477.0 | (48.8 | ) | 200.2 | 421.2 | 3,229.6 | 4,694.3 | ||||||||||||||||||
Outlook
|
Forthcoming
Events
|
|
Operational and Market
Information
|
Financial
Focus
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
EBITDA margin
Ultrapar
|
3%
|
4%
|
4%
|
4%
|
4%
|
Net margin
Ultrapar
|
1%
|
2%
|
1%
|
1%
|
2%
|
Focus on Human
Resources
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
Number of
employees – Ultrapar
|
9,622
|
9,503
|
9,366
|
9,622
|
9,503
|
Number of
employees – Ultragaz
|
4,024
|
4,269
|
4,075
|
4,024
|
4,269
|
Number of
employees – Ipiranga
|
2,416
|
2,098
|
2,096
|
2,416
|
2,098
|
Number of
employees – Oxiteno
|
1,581
|
1,542
|
1,567
|
1,581
|
1,542
|
Number of
employees – Ultracargo
|
1,271
|
1,325
|
1,328
|
1,271
|
1,325
|
Focus on Capital
Markets
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
Number of
shares (000)
|
136,096
|
136,096
|
136,096
|
136,096
|
136,096
|
Market
capitalization 1 –
R$ million
|
8,330
|
8,402
|
7,484
|
7,902
|
8,333
|
BM&FBovespa
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
Average daily
volume (shares)
|
343,928
|
305,240
|
309,980
|
326,954
|
356,286
|
Average daily
volume (R$ 000 shares)
|
21,050
|
18,825
|
17,081
|
19,065
|
21,815
|
Average share
price (R$/share)
|
61.2
|
61.7
|
55.1
|
58.3
|
61.2
|
NYSE
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
Quantity of
ADRs2
(000 ADRs)
|
12,642
|
10,868
|
12,487
|
12,642
|
10,868
|
Average daily
volume (ADRs)
|
75,148
|
94,812
|
125,791
|
99,640
|
104,256
|
Average daily
volume (US$ 000)
|
2,222
|
3,558
|
2,974
|
2,586
|
3,758
|
Average share
price (US$/ADRs)
|
29.6
|
37.5
|
23.6
|
26.0
|
36.0
|
Total
|
2Q09
|
2Q08
|
1Q09
|
1H09
|
1H08
|
Average daily
volume (shares)
|
419,076
|
400,052
|
435,771
|
426,594
|
460,542
|
Average daily
volume (R$ 000 shares)
|
25,651
|
24,699
|
23,963
|
24,769
|
28,198
|
|
ULTRAPAR
|
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
JUN
|
JUN
|
MAR
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
ASSETS
|
||||||||||||
Cash and cash
equivalents
|
1,556.8 | 2,726.7 | 1,569.8 | |||||||||
Trade accounts
receivable
|
1,707.9 | 1,458.4 | 1,451.6 | |||||||||
Inventories
|
979.6 | 664.6 | 871.1 | |||||||||
Income and
social contribution taxes
|
157.6 | 52.9 | 112.6 | |||||||||
Other
|
422.7 | 260.0 | 362.4 | |||||||||
Total
Current Assets
|
4,824.6 | 5,162.6 | 4,367.5 | |||||||||
Investments
|
39.1 | 48.3 | 1,223.9 | |||||||||
Property, plant
and equipment and intangibles
|
4,570.7 | 3,112.5 | 3,735.6 | |||||||||
Deferred
charges
|
12.7 | 68.8 | 14.1 | |||||||||
Long term
investments
|
7.2 | 120.6 | 7.2 | |||||||||
Income and
social contribution taxes
|
378.1 | 176.8 | 402.2 | |||||||||
Trade accounts
receivable LT
|
209.6 | 194.3 | 199.0 | |||||||||
Other long term
assets
|
158.5 | 139.9 | 131.0 | |||||||||
Total
Long Term Assets
|
5,375.8 | 3,861.2 | 5,713.0 | |||||||||
TOTAL
ASSETS
|
10,200.4 | 9,023.8 | 10,080.5 | |||||||||
LIABILITIES
|
||||||||||||
Loans and
financing
|
880.2 | 1,739.5 | 2,083.5 | |||||||||
Debentures
|
5.4 | - | - | |||||||||
Suppliers
|
646.9 | 479.2 | 510.9 | |||||||||
Payroll and related
charges
|
141.6 | 126.7 | 127.3 | |||||||||
Taxes
|
148.6 | 86.9 | 113.7 | |||||||||
Other accounts
payable
|
62.4 | 100.1 | 188.8 | |||||||||
Total
Current Liabilities
|
1,885.1 | 2,532.2 | 3,024.2 | |||||||||
Loans and
financing
|
1,839.1 | 1,529.0 | 2,054.9 | |||||||||
Debentures
|
1,191.7 | - | - | |||||||||
Income and
social contribution taxes
|
15.8 | 2.8 | 22.8 | |||||||||
Other long term
liabilities
|
400.8 | 229.0 | 197.8 | |||||||||
Total
Long Term Liabilities
|
3,447.4 | 1,760.8 | 2,275.5 | |||||||||
TOTAL
LIABILITIES
|
5,332.5 | 4,293.0 | 5,299.7 | |||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Capital
reserve
|
1.1 | 1.1 | 1.0 | |||||||||
Revaluation
reserves
|
9.2 | 11.0 | 9.8 | |||||||||
Profit
reserves
|
941.3 | 787.0 | 940.8 | |||||||||
Mark to market
adjustments
|
(4.5 | ) | 0.8 | (5.6 | ) | |||||||
Cumulative translation
adjustment
|
0.6 | (2.8 | ) | 7.2 | ||||||||
Retained
earnings
|
185.4 | 200.4 | 91.5 | |||||||||
Total
Stockholders' Equity
|
4,829.8 | 4,694.3 | 4,741.5 | |||||||||
Minority
Interests
|
38.1 | 36.5 | 39.3 | |||||||||
TOTAL STOCKHOLDERS' EQUITY &
M.I.
|
4,867.9 | 4,730.8 | 4,780.8 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS'
EQUITY
|
10,200.4 | 9,023.8 | 10,080.5 | |||||||||
Cash and Long
term investments
|
1,564.0 | 2,847.3 | 1,577.0 | |||||||||
Debt
|
3,916.4 | 3,268.5 | 4,138.5 | |||||||||
Net cash
(debt)
|
(2,352.3 | ) | (421.2 | ) | (2,561.5 | ) |
ULTRAPAR
|
CONSOLIDATED STATEMENT OF
INCOME
|
In millions of Reais (except per
share data) - Accounting practices adopted in
Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales and
services
|
9,621.8 | 6,992.4 | 6,411.4 | 16,033.2 | 12,919.8 | |||||||||||||||
Cost of sales
and services
|
(8,927.5 | ) | (6,504.7 | ) | (5,885.2 | ) | (14,812.7 | ) | (11,965.9 | ) | ||||||||||
Gross
profit
|
694.3 | 487.7 | 526.2 | 1,220.5 | 953.8 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(230.9 | ) | (136.3 | ) | (151.2 | ) | (382.1 | ) | (271.4 | ) | ||||||||||
General
and administrative
|
(182.6 | ) | (127.4 | ) | (144.6 | ) | (327.2 | ) | (257.2 | ) | ||||||||||
Depreciation
and amortization
|
(66.4 | ) | (69.5 | ) | (57.3 | ) | (123.7 | ) | (138.4 | ) | ||||||||||
Other operating
income (expenses)
|
0.7 | 10.0 | 4.7 | 5.5 | 16.9 | |||||||||||||||
EBIT
|
215.1 | 164.5 | 177.8 | 393.0 | 303.9 | |||||||||||||||
Financial
results
|
(86.9 | ) | (11.6 | ) | (58.9 | ) | (145.9 | ) | (48.8 | ) | ||||||||||
Financial
income
|
31.4 | 67.3 | 58.6 | 89.8 | 121.4 | |||||||||||||||
Financial
expenses
|
(118.2 | ) | (78.9 | ) | (117.5 | ) | (235.7 | ) | (170.2 | ) | ||||||||||
Equity in
earnings (losses) of affiliates
|
||||||||||||||||||||
Affiliates
|
0.1 | 0.0 | (0.1 | ) | 0.0 | 0.1 | ||||||||||||||
Other income
(expense)
|
6.9 | 0.9 | 3.0 | 9.9 | 7.2 | |||||||||||||||
Income before taxes and
profit
sharing
|
135.2 | 153.8 | 121.8 | 257.1 | 262.4 | |||||||||||||||
Provision for
income and social contribution tax
|
(43.4 | ) | (47.6 | ) | (36.2 | ) | (79.6 | ) | (72.5 | ) | ||||||||||
Benefit of tax
holidays
|
2.8 | 7.4 | 6.9 | 9.8 | 16.0 | |||||||||||||||
Income before minority
interest
|
94.7 | 113.5 | 92.5 | 187.2 | 205.8 | |||||||||||||||
Employees
statutory interest
|
- | (2.7 | ) | - | - | (3.9 | ) | |||||||||||||
Minority
interest
|
(1.4 | ) | (1.1 | ) | (1.3 | ) | (2.7 | ) | (1.7 | ) | ||||||||||
Net Income
|
93.3 | 109.7 | 91.2 | 184.5 | 200.2 | |||||||||||||||
EBITDA
|
320.6 | 251.1 | 274.1 | 594.7 | 477.0 | |||||||||||||||
Depreciation
and amortization
|
105.5 | 89.3 | 96.3 | 201.7 | 177.0 | |||||||||||||||
Total investments, net of
write-off and repayments
|
138.9 | 302.4 | 1,291.3 | 1,430.2 | 508.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings / share -
R$
|
0.70 | 0.82 | 0.68 | 1.38 | 1.50 | |||||||||||||||
Net debt /
Stockholders' equity
|
0.48 | 0.09 | 0.54 | 0.48 | 0.09 | |||||||||||||||
Net debt / LTM
EBITDA
|
1.96 | 0.46 | 2.27 | 1.96 | 0.46 | |||||||||||||||
Net interest
expense / EBITDA
|
0.27 | 0.05 | 0.21 | 0.25 | 0.10 | |||||||||||||||
Gross
margin
|
7.2 | % | 7.0 | % | 8.2 | % | 7.6 | % | 7.4 | % | ||||||||||
Operating
margin
|
2.2 | % | 2.4 | % | 2.8 | % | 2.5 | % | 2.4 | % | ||||||||||
EBITDA
margin
|
3.3 | % | 3.6 | % | 4.3 | % | 3.7 | % | 3.7 | % |
ULTRAPAR
|
CONSOLIDATED
CASH FLOW STATEMENT
|
In
millions of Reais - Accounting practices adopted in
Brazil
|
JAN
- JUN
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from operating activities
|
702.6 | 86.3 | ||||||
Net
income
|
184.5 | 200.2 | ||||||
Minority
interest
|
2.7 | 1.7 | ||||||
Depreciation
and amortization
|
201.7 | 177.0 | ||||||
Working
capital
|
256.9 | (331.6 | ) | |||||
Financial expenses (A)
|
17.9 | 54.1 | ||||||
Deferred
income and social contribution taxes
|
1.4 | (0.3 | ) | |||||
Other (B)
|
37.5 | (14.8 | ) | |||||
Cash
Flows from investing activities
|
(1,404.7 | ) | (383.1 | ) | ||||
Additions to
fixed assets, net of disposals
|
(212.9 | ) | (383.1 | ) | ||||
Acquisition
of equity investments
|
(1,191.8 | ) | - | |||||
Cash
Flows from (used in) financing activities
|
103.1 | 1,400.4 | ||||||
Issuances of
short term debt
|
109.4 | 1,392.9 | ||||||
Amortization
of short term debt
|
(1,637.0 | ) | (2,008.6 | ) | ||||
Issuances of
long term debt
|
1,753.4 | 629.0 | ||||||
Related
companies
|
(0.2 | ) | (2.9 | ) | ||||
Aquisition of treasury shares
(C)
|
- | (105.1 | ) | |||||
Dividends paid (D)
|
(122.5 | ) | (238.7 | ) | ||||
Received from
Petrobras/Braskem related to the acquisition of Ipiranga
Group
|
- | 1,733.8 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(599.0 | ) | 1,103.6 | |||||
Cash from
subsidiaries acquired
|
29.4 | - | ||||||
Cash and cash equivalents at
the beginning of the period (E)
|
2,133.6 | 1,743.7 | ||||||
Cash and cash equivalents at
the end of the period (E)
|
1,564.0 | 2,847.3 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash paid for interest (F)
|
125.7 | 99.3 | ||||||
Cash paid for income and
social contribution taxes (G)
|
15.9 | 56.6 |
(A)
|
Comprised of
interest and exchange rate and inflationary variation expenses on loans
and financing. Does not include revenues from interest and exchange rate
and inflationary variation on cash
equivalents.
|
(B)
|
Comprised
mainly of cost of permanent asset sold and noncurrent assets and
liabilities net.
|
(C)
|
Until
September 2008 the amount was reported under "Acquisition of equity
investments".
|
(D)
|
Including
dividends paid by Ultrapar and its subsidiaries to third
parties.
|
(E)
|
Included long
term investments.
|
(F)
|
Included in
cash flow used in financing
activities.
|
(G)
|
Included in
cash flow from operating
activities.
|
ULTRAGAZ
|
CONSOLIDATED
BALANCE SHEET
|
In
millions of Reais - Accounting practices adopted in
Brazil
|
QUARTERS
ENDED IN
|
||||||||||||
JUN
|
JUN
|
MAR
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
188.1 | 187.4 | 184.1 | |||||||||
Trade
accounts receivable - noncurrent portion
|
23.3 | 11.2 | 13.7 | |||||||||
Inventories
|
28.8 | 29.7 | 36.5 | |||||||||
Other
|
27.3 | 9.8 | 44.9 | |||||||||
Property,
plant and equipment and intangibles
|
544.0 | 491.6 | 521.9 | |||||||||
Deferred
charges
|
12.7 | 20.1 | 14.1 | |||||||||
TOTAL
OPERATING ASSETS
|
824.2 | 749.9 | 815.2 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
46.2 | 44.1 | 40.4 | |||||||||
Payroll and
related charges
|
47.7 | 45.7 | 46.2 | |||||||||
Taxes
|
5.0 | 5.9 | 4.1 | |||||||||
Other
accounts payable
|
3.6 | 2.0 | 2.6 | |||||||||
TOTAL
OPERATING LIABILITIES
|
102.5 | 97.7 | 93.3 |
ULTRAGAZ
|
CONSOLIDATED
STATEMENT OF INCOME
|
In
millions of Reais - Accounting practices adopted in
Brazil
|
QUARTERS
ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net
sales
|
862.8 | 853.6 | 765.1 | 1,627.9 | 1,599.4 | |||||||||||||||
Cost of sales
and services
|
(724.1 | ) | (738.8 | ) | (654.2 | ) | (1,378.3 | ) | (1,387.7 | ) | ||||||||||
Gross
profit
|
138.7 | 114.8 | 110.9 | 249.6 | 211.7 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(38.6 | ) | (31.1 | ) | (36.5 | ) | (75.1 | ) | (57.9 | ) | ||||||||||
General and
administrative
|
(25.6 | ) | (27.8 | ) | (21.6 | ) | (47.2 | ) | (56.2 | ) | ||||||||||
Depreciation
and amortization
|
(29.7 | ) | (31.1 | ) | (29.4 | ) | (59.1 | ) | (61.8 | ) | ||||||||||
Other
operating results
|
(0.9 | ) | (1.8 | ) | (0.4 | ) | (1.3 | ) | (2.9 | ) | ||||||||||
EBIT
|
43.9 | 23.0 | 23.0 | 66.9 | 32.9 | |||||||||||||||
EBITDA
|
73.6 | 54.0 | 52.4 | 126.0 | 94.7 | |||||||||||||||
Depreciation
and amortization
|
29.7 | 31.1 | 29.4 | 59.1 | 61.8 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
346 | 279 | 305 | 326 | 272 | |||||||||||||||
Operating
margin (R$/ton)
|
110 | 56 | 63 | 88 | 42 | |||||||||||||||
EBITDA margin
(R$/ton)
|
184 | 131 | 144 | 165 | 122 |
QUARTERS
ENDED IN
|
||||||||||||
JUN
|
JUN
|
MAR
|
||||||||||
2009
|
2008
|
2009*
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
1,238.4 | 1,028.0 | 1,000.0 | |||||||||
Trade
accounts receivable - noncurrent portion
|
185.9 | 182.6 | 184.9 | |||||||||
Inventories
|
590.0 | 268.8 | 390.2 | |||||||||
Other
|
188.9 | 70.1 | 107.4 | |||||||||
Property,
plant and equipment and intangibles
|
1,407.9 | 747.4 | 791.2 | |||||||||
TOTAL
OPERATING ASSETS
|
3,611.2 | 2,296.9 | 2,473.7 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
499.4 | 314.2 | 343.7 | |||||||||
Payroll and
related charges
|
48.6 | 39.4 | 31.9 | |||||||||
Post-retirement
benefits
|
85.9 | 80.2 | 69.4 | |||||||||
Taxes
|
98.0 | 59.5 | 55.6 | |||||||||
Other
accounts payable
|
12.1 | 30.8 | 4.8 | |||||||||
TOTAL
OPERATING LIABILITIES
|
744.0 | 524.1 | 505.4 |
IPIRANGA
|
CONSOLIDATED
STATEMENT OF INCOME
|
In
millions of Reais - Accounting practices adopted in
Brazil
|
QUARTERS
ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net
sales
|
8,212.9 | 5,603.9 | 5,113.5 | 13,326.4 | 10,306.2 | |||||||||||||||
Cost of sales
and services
|
(7,780.5 | ) | (5,320.8 | ) | (4,822.3 | ) | (12,602.8 | ) | (9,752.9 | ) | ||||||||||
Gross
profit
|
432.4 | 283.1 | 291.2 | 723.7 | 553.3 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(161.2 | ) | (79.7 | ) | (87.6 | ) | (248.9 | ) | (165.7 | ) | ||||||||||
General and
administrative
|
(103.1 | ) | (51.2 | ) | (66.4 | ) | (169.5 | ) | (108.5 | ) | ||||||||||
Depreciation
and amortization
|
(32.6 | ) | (21.9 | ) | (24.4 | ) | (57.0 | ) | (43.8 | ) | ||||||||||
Other
operating results
|
2.2 | 2.5 | 4.4 | 6.6 | 5.1 | |||||||||||||||
EBIT
|
137.7 | 132.8 | 117.2 | 254.9 | 240.4 | |||||||||||||||
EBITDA
|
172.4 | 153.7 | 143.5 | 315.9 | 283.6 | |||||||||||||||
Depreciation
and amortization
|
34.7 | 23.6 | 26.3 | 61.0 | 47.0 | |||||||||||||||
Employees
statutory interest
|
- | 2.7 | - | - | 3.9 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
93 | 92 | 105 | 98 | 96 | |||||||||||||||
Operating margin
(R$/m3)
|
30 | 43 | 42 | 34 | 42 | |||||||||||||||
EBITDA margin (R$/m3)
|
37 | 50 | 52 | 43 | 49 |
QUARTERS
ENDED IN
|
||||||||||||
JUN
|
JUN
|
MAR
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
243.8 | 200.2 | 231.6 | |||||||||
Inventories
|
335.5 | 337.2 | 420.6 | |||||||||
Other
|
134.8 | 158.8 | 154.7 | |||||||||
Property,
plant and equipment and intangibles
|
1,436.4 | 1,178.1 | 1,439.5 | |||||||||
Deferred
charges
|
- | 8.6 | - | |||||||||
TOTAL
OPERATING ASSETS
|
2,150.5 | 1,882.8 | 2,246.5 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
87.9 | 110.5 | 97.3 | |||||||||
Payroll and
related charges
|
30.8 | 27.8 | 34.3 | |||||||||
Taxes
|
20.2 | 12.0 | 23.1 | |||||||||
Other
accounts payable
|
5.5 | 5.2 | 8.4 | |||||||||
TOTAL
OPERATING LIABILITIES
|
144.4 | 155.4 | 163.1 |
OXITENO
|
||||||||||||
CONSOLIDATED
STATEMENT OF INCOME
|
||||||||||||
In
millions of Reais - Accounting practices adopted in
Brazil
|
QUARTERS
ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net
sales
|
472.7 | 447.3 | 460.1 | 932.8 | 863.8 | |||||||||||||||
Cost of goods
sold
|
||||||||||||||||||||
Variable
|
(337.0 | ) | (326.5 | ) | (297.1 | ) | (634.2 | ) | (620.5 | ) | ||||||||||
Fixed
|
(39.6 | ) | (39.1 | ) | (55.0 | ) | (94.6 | ) | (70.6 | ) | ||||||||||
Depreciation
and amortization
|
(23.8 | ) | (10.1 | ) | (23.9 | ) | (47.7 | ) | (20.3 | ) | ||||||||||
Gross
profit
|
72.3 | 71.6 | 84.1 | 156.3 | 152.4 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(30.5 | ) | (25.2 | ) | (26.8 | ) | (57.3 | ) | (47.1 | ) | ||||||||||
General and
administrative
|
(35.8 | ) | (29.7 | ) | (34.8 | ) | (70.6 | ) | (55.7 | ) | ||||||||||
Depreciation
and amortization
|
(1.9 | ) | (2.2 | ) | (1.4 | ) | (3.3 | ) | (4.4 | ) | ||||||||||
Other
operating results
|
(0.5 | ) | (0.2 | ) | (0.2 | ) | (0.8 | ) | 3.9 | |||||||||||
EBIT
|
3.5 | 14.3 | 20.9 | 24.4 | 49.1 | |||||||||||||||
EBITDA
|
29.2 | 26.6 | 46.2 | 75.4 | 73.8 | |||||||||||||||
Depreciation
and amortization
|
25.7 | 12.3 | 25.3 | 51.0 | 24.7 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
452 | 491 | 680 | 551 | 540 | |||||||||||||||
Operating
margin (R$/ton)
|
22 | 98 | 168 | 86 | 174 | |||||||||||||||
EBITDA margin
(R$/ton)
|
183 | 182 | 373 | 266 | 261 |
QUARTERS
ENDED IN
|
||||||||||||
JUN
|
JUN
|
MAR
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
32.5 | 44.0 | 32.6 | |||||||||
Inventories
|
2.7 | 3.6 | 2.8 | |||||||||
Other
|
11.9 | 11.3 | 11.6 | |||||||||
Property,
plant and equipment and intangibles
|
425.7 | 243.1 | 433.1 | |||||||||
Deferred
charges
|
- | 0.3 | - | |||||||||
TOTAL
OPERATING ASSETS
|
472.7 | 302.2 | 480.1 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
14.3 | 15.9 | 17.0 | |||||||||
Payroll and
related charges
|
12.3 | 11.1 | 14.2 | |||||||||
Taxes
|
3.3 | 2.9 | 3.5 | |||||||||
Other
accounts payable
|
2.5 | 0.3 | 2.0 | |||||||||
TOTAL
OPERATING LIABILITIES
|
32.5 | 30.2 | 36.7 |
ULTRACARGO
|
CONSOLIDATED
STATEMENT OF INCOME
|
In
millions of Reais - Accounting practices adopted in
Brazil
|
QUARTERS
ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net
sales
|
88.2 | 65.2 | 81.7 | 169.9 | 125.1 | |||||||||||||||
Cost of sales
and services
|
(50.8 | ) | (45.2 | ) | (48.2 | ) | (98.9 | ) | (84.1 | ) | ||||||||||
Gross
profit
|
37.4 | 20.0 | 33.5 | 70.9 | 41.0 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(0.2 | ) | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.4 | ) | ||||||||||
General and
administrative
|
(22.3 | ) | (19.8 | ) | (23.0 | ) | (45.3 | ) | (38.8 | ) | ||||||||||
Depreciation
and amortization
|
(0.2 | ) | (0.4 | ) | (0.2 | ) | (0.4 | ) | (1.0 | ) | ||||||||||
Other
operating results
|
0.3 | 0.5 | 0.7 | 0.9 | 1.8 | |||||||||||||||
EBIT
|
15.0 | 0.1 | 10.9 | 25.9 | 2.6 | |||||||||||||||
EBITDA
|
28.2 | 8.4 | 24.0 | 52.2 | 18.5 | |||||||||||||||
Depreciation
and amortization
|
13.2 | 8.2 | 13.1 | 26.4 | 15.9 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross
margin
|
42.4 | % | 30.7 | % | 41.0 | % | 41.8 | % | 32.8 | % | ||||||||||
Operating
margin
|
17.0 | % | 0.2 | % | 13.3 | % | 15.2 | % | 2.1 | % | ||||||||||
EBITDA
margin
|
31.9 | % | 12.8 | % | 29.4 | % | 30.7 | % | 14.8 | % |
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
JUN
|
JUN
|
MAR
|
JUN
|
JUN
|
||||||||||||||||
(US$
million)
|
2009
|
2008
|
2009
|
2009
|
2008
|
|||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
4,637.5 | 4,222.2 | 2,773.9 | 7,310.9 | 7,616.5 | |||||||||||||||
Ultragaz
|
415.8 | 515.4 | 331.0 | 742.3 | 942.9 | |||||||||||||||
Ipiranga
|
3,958.5 | 3,383.8 | 2,212.4 | 6,076.7 | 6,075.7 | |||||||||||||||
Oxiteno
|
227.8 | 270.1 | 199.1 | 425.3 | 509.2 | |||||||||||||||
Ultracargo
|
42.5 | 39.4 | 35.3 | 77.5 | 73.7 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
154.5 | 151.6 | 118.6 | 271.2 | 281.2 | |||||||||||||||
Ultragaz
|
35.5 | 32.6 | 22.7 | 57.5 | 55.8 | |||||||||||||||
Ipiranga
|
83.1 | 92.8 | 62.1 | 144.1 | 167.2 | |||||||||||||||
Oxiteno
|
14.1 | 16.1 | 20.0 | 34.4 | 43.5 | |||||||||||||||
Ultracargo
|
13.6 | 5.0 | 10.4 | 23.8 | 10.9 | |||||||||||||||
EBIT
|
||||||||||||||||||||
Ultrapar
|
103.7 | 99.3 | 76.9 | 179.2 | 179.1 | |||||||||||||||
Ultragaz
|
21.2 | 13.9 | 10.0 | 30.5 | 19.4 | |||||||||||||||
Ipiranga
|
66.3 | 80.2 | 50.7 | 116.2 | 141.7 | |||||||||||||||
Oxiteno
|
1.7 | 8.7 | 9.0 | 11.1 | 28.9 | |||||||||||||||
Ultracargo
|
7.2 | 0.1 | 4.7 | 11.8 | 1.5 | |||||||||||||||
EBITDA margin
%
|
||||||||||||||||||||
Ultrapar
|
3 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
9 | % | 6 | % | 7 | % | 8 | % | 6 | % | ||||||||||
Ipiranga
|
2 | % | 3 | % | 3 | % | 2 | % | 3 | % | ||||||||||
Oxiteno
|
6 | % | 6 | % | 10 | % | 8 | % | 9 | % | ||||||||||
Ultracargo
|
32 | % | 13 | % | 29 | % | 31 | % | 15 | % | ||||||||||
EBITDA margin /
volume
|
||||||||||||||||||||
Ultragaz
(US$/ton)
|
89 | 79 | 62 | 75 | 72 | |||||||||||||||
Ipiranga (US$/m3)
|
18 | 30 | 22 | 19 | 29 | |||||||||||||||
Oxiteno
(US$/ton)
|
88 | 110 | 161 | 121 | 154 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
45.0 | 66.3 | 39.5 | 84.1 | 118.0 | |||||||||||||||
Net income / share
(US$)
|
0.34 | 0.50 | 0.29 | 0.63 | 0.88 |
ULTRAPAR PARTICIPAÇÕES
S/A
|
LOANS
In millions of Reais - Accounting
practices adopted in
Brazil
|
LOANS
|
Balance
in June/2009
|
|
Interest
Rate %
|
|||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent
Company
/
Other
|
Ultrapar
Consolidated
|
Index/
Currency
|
Minimum
|
Maximum
|
Maturity
|
|
Foreign
Currency
|
||||||||||
Notes
|
483
|
-
|
-
|
-
|
-
|
483
|
US$
|
7.2
|
7.2
|
2015
|
Notes
|
117
|
-
|
-
|
-
|
-
|
117
|
US$
|
9.0
|
9.0
|
2020
|
Syndicated
loan
|
-
|
117
|
-
|
-
|
-
|
117
|
US$
+ LIBOR
|
1.2
|
1.2
|
2011
|
Advances
on Foreign Exchange Contracts
|
-
|
106
|
-
|
-
|
-
|
106
|
US$
|
1.2
|
7.0
|
<
189 days
|
BNDES
|
15
|
27
|
1
|
-
|
-
|
43
|
US$
|
5.5
|
8.6
|
2010
to 2015
|
Financial
institutions
|
-
|
38
|
-
|
-
|
-
|
38
|
US$
+ LIBOR
|
1.1
|
2.1
|
2009
to 2011
|
Financial
institutions
|
-
|
12
|
-
|
-
|
-
|
12
|
MX$
+ TIIE
|
1.0
|
4.0
|
2009
to 2014
|
Import
Financing (FINIMP) - União Terminais
|
-
|
-
|
4
|
-
|
-
|
4
|
US$
|
7.0
|
7.8
|
2009
to 2012
|
Financial
institutions
|
-
|
2
|
-
|
-
|
-
|
2
|
Bs
|
19.0
|
28.0
|
2010
to 2013
|
BNDES
|
0
|
-
|
1
|
-
|
-
|
1
|
UMBNDES
|
6.4
|
8.2
|
2009
to 2011
|
Subtotal
|
615
|
302
|
6
|
-
|
-
|
922
|
||||
Local
Currency
|
||||||||||
Debentures
|
-
|
-
|
-
|
-
|
1,197
|
1,197
|
CDI
|
3.0
|
3.0
|
2012
|
Banco
do Brasil
|
-
|
-
|
-
|
539
|
-
|
539
|
CDI
|
91.0
|
95.0
|
2009
to 2010
|
Caixa
Econômica Federal
|
-
|
-
|
-
|
493
|
-
|
493
|
CDI
|
120.0
|
120.0
|
2012
|
BNDES
|
104
|
213
|
71
|
-
|
-
|
388
|
TJLP
|
1.5
|
4.8
|
2009
to 2018
|
Banco
do Nordeste do Brasil
|
-
|
119
|
-
|
-
|
-
|
119
|
FNE
|
8.5
|
10.0
|
2018
|
Working
capital loan - MaxFácil
|
-
|
-
|
-
|
106
|
-
|
106
|
CDI
|
100.0
|
100.0
|
2010
|
Research
and projects financing (FINEP)
|
-
|
60
|
-
|
-
|
-
|
60
|
TJLP
|
(2.0)
|
5.0
|
2009
to 2014
|
Working
capital loan - União Terminais / RPR
|
-
|
-
|
13
|
-
|
28
|
41
|
CDI
|
105.0
|
130.1
|
2009
to 2011
|
Agency
for Financing Machinery and Equipment (FINAME)
|
-
|
3
|
5
|
19
|
-
|
27
|
TJLP
|
2.0
|
5.1
|
2009
to 2013
|
Financial
leasing floating rate
|
-
|
-
|
-
|
19
|
-
|
19
|
CDI
|
0.3
|
1.6
|
2009
to 2011
|
Financial
leasing fixed rate
|
-
|
-
|
0
|
0
|
1
|
1
|
R$
|
13.0
|
15.9
|
2010
to 2014
|
Other
|
-
|
-
|
-
|
3
|
-
|
3
|
CDI
|
0.3
|
0.5
|
2009
to 2011
|
Subtotal
|
104
|
395
|
88
|
1,180
|
1,227
|
2,994
|
||||
Total
|
719
|
697
|
94
|
1,180
|
1,227
|
3,916
|
||||
Composition
per Annum
|
||||||||||
Up
to 1 Year
|
29
|
218
|
45
|
563
|
30
|
886
|
||||
From
1 to 2 Years
|
27
|
204
|
15
|
270
|
0
|
516
|
||||
From
2 to 3 Years
|
27
|
77
|
14
|
346
|
1,196
|
1,661
|
||||
From
3 to 4 Years
|
21
|
70
|
12
|
1
|
0
|
105
|
||||
From
4 to 5 Years
|
8
|
55
|
5
|
0
|
0
|
68
|
||||
Thereafter
|
605
|
73
|
2
|
-
|
-
|
680
|
||||
Total
|
719
|
697
|
94
|
1,180
|
1,227
|
3,916
|
||||
TIIE
- Interbank Interest Rate Even / UMBNDES - BNDES Basket of Currencies /
CDI - interbank deposit rate / BS = Bolivar from Venezuela / FNE =
Financing of Northeast Fund
|
||||||||||
Balance
in June/2009
|
||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent
Company
/
Other
|
Ultrapar Consolidated |
|||||
CASH
AND LONG TERM INVESTMENTS
|
129
|
396
|
31
|
843
|
165
|
1,564
|
CNPJ nº
33.256.439/0001 - 39
|
NIRE
35.300.109.724
|
1.
|
Having
analyzed and discussed the performance of the Company in the second
quarter of the current year, approval of the respective financial
statements.
|
2.
|
“Ad
referendum” of the Ordinary Shareholders’ Meeting that will analyze the
balance sheet and financial statements of the current fiscal year,
approval of dividends distribution, to be deducted from to the net income
account for the current year, in the total amount of R$ 119,160,417.90
(one hundred nineteen million, one hundred sixty thousand, four hundred
seventeen reais and ninety cents). Holders of common and preferred shares
are entitled to receive R$ 0.89 per share, having already excluded the
shares held in treasury at the present
date.
|
3.
|
Dividends
declared herein will be paid from August 28th,
2009 on, without remuneration or monetary adjustment. The record date for
receiving the approved dividends will be August 19th,
2009 in Brazil and August 24th,
2009 in the United States of America.
|
4.
|
The Members
of the Board of Directors were updated on (i) the progress of the
integration process of Texaco’s operations; and (ii) the investments
estimated by Ultragaz for the current
year.
|
ULTRAPAR
HOLDINGS INC.
|
||||
By:
|
/s/ André Covre | |||
Name: | André Covre | |||
Title: |
Chief
Financial and Investor Relations Officer
|