Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Interim financial information for the quarter ended March 31, 2011
|
2.
|
Earnings Release 1Q11 |
3.
|
Minutes of Board of Directors |
4.
|
Market Announcement |
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and
Subsidiaries
Interim financial information
March 31, 2011
|
||
Independent auditors’ report
|
3 - 4
|
Balance sheets
|
5 - 6
|
Income statements
|
7
|
Other comprehensive income
|
8
|
Statements of changes in shareholders’ equity
|
9 - 12
|
Statements of cash flows - Indirect method
|
13 - 14
|
Statements of value added
|
15
|
Notes to the financial statements
|
16 - 82
|
Other information considered material by the company
|
83 - 84
|
Management report | 85-90 |
Parent
|
Consolidated
|
||||||||||||||||||
Assets
|
Note
|
||||||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
||||||||||||||||
Current assets
|
|||||||||||||||||||
Cash and cash equivalents
|
4 | 227,141 | 407,704 | 2,415,106 | 2,642,418 | ||||||||||||||
Financial investments
|
4 | 15 | 12,758 | 377,482 | 558,209 | ||||||||||||||
Trade accounts receivable
|
5 | - | - | 1,738,423 | 1,715,709 | ||||||||||||||
Inventories
|
6 | - | - | 1,258,473 | 1,133,537 | ||||||||||||||
Recoverable taxes
|
7 | 41,857 | 69,897 | 326,803 | 354,317 | ||||||||||||||
Dividends receivable
|
75,598 | 72,787 | - | - | |||||||||||||||
Other receivables
|
2,316 | 806 | 16,829 | 18,149 | |||||||||||||||
Prepaid expenses
|
10 | - | - | 57,301 | 35,148 | ||||||||||||||
Total current assets
|
346,927 | 563,952 | 6,190,417 | 6,457,487 | |||||||||||||||
Non-current assets
|
|||||||||||||||||||
Financial investments
|
4 | - | - | 7,868 | 19,750 | ||||||||||||||
Trade accounts receivable
|
5 | - | - | 99,196 | 96,668 | ||||||||||||||
Related companies
|
8.a) | 756,962 | 780,869 | 10,174 | 10,144 | ||||||||||||||
Deferred income and social contribution taxes
|
9.a) | 200 | 185 | 575,042 | 564,397 | ||||||||||||||
Recoverable taxes
|
7 | 42,438 | 9,013 | 99,558 | 54,770 | ||||||||||||||
Escrow deposits
|
232 | 232 | 394,183 | 380,749 | |||||||||||||||
Other receivables
|
- | - | 564 | 694 | |||||||||||||||
Prepaid expenses
|
10 | - | - | 39,435 | 40,611 | ||||||||||||||
799,832 | 790,299 | 1,226,020 | 1,167,783 |
Investments
|
||||||||||||||||||||
Subsidiaries
|
11.a) | 5,127,748 | 4,939,167 | - | - | |||||||||||||||
Affiliates
|
11.b) | - | - | 12,589 | 12,465 | |||||||||||||||
Others
|
- | - | 2,925 | 2,793 | ||||||||||||||||
Property, plant and equipment
|
12 and 14.g)
|
- | - | 4,050,301 | 4,003,704 | |||||||||||||||
Intangible assets
|
13 | 246,163 | 246,163 | 1,315,600 | 1,345,611 | |||||||||||||||
5,373,911 | 5,185,330 | 5,381,415 | 5,364,573 | |||||||||||||||||
Total non-current assets
|
6,173,743 | 5,975,629 | 6,607,435 | 6,532,356 | ||||||||||||||||
Total assets
|
6,520,670 | 6,539,581 | 12,797,852 | 12,989,843 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Financing
|
14 | - | - | 1,297,949 | 813,516 | |||||||||||||||
Debentures
|
14.f | ) | 37,421 | 2,711 | 37,421 | 2,711 | ||||||||||||||
Finance leases
|
14.g | ) | - | - | 2,675 | 4,257 | ||||||||||||||
Trade payables
|
15 | 3 | 110 | 876,779 | 941,177 | |||||||||||||||
Salaries and related charges
|
111 | 110 | 190,635 | 228,215 | ||||||||||||||||
Taxes payable
|
15 | 7 | 138,470 | 157,922 | ||||||||||||||||
Dividends payable
|
18.h | ) | 3,883 | 186,432 | 9,982 | 192,493 | ||||||||||||||
Income tax and social contribution payable
|
5 | 5 | 79,608 | 76,781 | ||||||||||||||||
Post-employment benefits
|
22.b | ) | - | - | 12,060 | 11,339 | ||||||||||||||
Provision for assets retirement obligation
|
16 | - | - | 4,911 | 5,636 | |||||||||||||||
Provision for contingencies
|
21.a | ) | - | - | 41,512 | 39,626 | ||||||||||||||
Other payables
|
214 | 214 | 20,287 | 29,684 | ||||||||||||||||
Deferred revenue
|
17 | - | - | 15,656 | 14,572 | |||||||||||||||
Total current liabilities
|
41,652 | 189,589 | 2,727,945 | 2,517,929 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Financing
|
14 | - | - | 2,802,602 | 3,380,856 | |||||||||||||||
Debentures
|
14.f | ) | 1,194,932 | 1,193,405 | 1,212,249 | 1,193,405 | ||||||||||||||
Finance leases
|
14.g | ) | - | - | 1,086 | 1,288 | ||||||||||||||
Related companies
|
8.a | ) | - | - | 4,051 | 4,021 | ||||||||||||||
Deferred income and social
contribution taxes
|
9.a | ) | - | - | 31,853 | 26,712 | ||||||||||||||
Provision for contingencies
|
21.a | ) | 3,303 | 3,257 | 488,816 | 470,505 | ||||||||||||||
Post-employment benefits
|
22.b | ) | - | - | 92,441 | 93,162 | ||||||||||||||
Provision for assets
retirement obligation
|
16 | - | - | 60,090 | 58,255 | |||||||||||||||
Other payables
|
- | - | 65,522 | 62,215 | ||||||||||||||||
Deferred revenue
|
17 | - | - | 6,807 | 5,912 | |||||||||||||||
Total non-current liabilities
|
1,198,235 | 1,196,662 | 4,765,517 | 5,296,331 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
18.a | ) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | ||||||||||||||
Capital reserve
|
18.c | ) | 7,688 | 7,688 | 7,688 | 7,688 | ||||||||||||||
Revaluation reserve
|
18.d | ) | 7,448 | 7,590 | 7,448 | 7,590 | ||||||||||||||
Profit reserves
|
18.e | ) | 1,513,920 | 1,513,920 | 1,513,920 | 1,513,920 | ||||||||||||||
Treasury shares
|
18.b | ) | (119,964 | ) | (119,964 | ) | (119,964 | ) | (119,964 | ) | ||||||||||
Retained earnings
|
193,120 | - | 193,120 | - | ||||||||||||||||
Additional dividends to the minimum mandatory dividends
|
18.h | ) | - | 68,323 | - | 68,323 | ||||||||||||||
Valuation adjustment
|
2.c) and 18.f)
|
(75 | ) | (2,403 | ) | (75 | ) | (2,403 | ) | |||||||||||
Cumulative translation adjustments
|
2.o) and 18.g)
|
(18,127 | ) | (18,597 | ) | (18,127 | ) | (18,597 | ) | |||||||||||
Shareholders’ equity attributable to owners of the parent
|
5,280,783 | 5,153,330 | 5,280,783 | 5,153,330 | ||||||||||||||||
Non-controlling interest
|
- | - | 23,607 | 22,253 | ||||||||||||||||
Total shareholders’ equity
|
5,280,783 | 5,153,330 | 5,304,390 | 5,175,583 | ||||||||||||||||
Total liabilities and
shareholders’ equity
|
6,520,670 | 6,539,581 | 12,797,852 | 12,989,843 |
Parent
|
Consolidated
|
|||||||||||||||||||
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||||||
Net revenue from sales and services
|
2.a) and 23
|
- | - | 10,806,074 | 9,933,392 | |||||||||||||||
Cost of products and services sold
|
2.a) and 24
|
- | - | (9,980,364 | ) | (9,238,108 | ) | |||||||||||||
- | - | 825,710 | 695,284 | |||||||||||||||||
Gross income
|
||||||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
24 | - | - | (310,320 | ) | (279,266 | ) | |||||||||||||
General and administrative
|
24 | (2,705 | ) | (1,679 | ) | (192,734 | ) | (175,854 | ) | |||||||||||
Income on disposal of assets
|
25 | - | - | 2,739 | 394 | |||||||||||||||
Other net operating income
|
2,724 | 2,465 | 8,581 | 7,098 | ||||||||||||||||
19 | 786 | 333,976 | 247,656 | |||||||||||||||||
Operating income
|
||||||||||||||||||||
Financial income
|
26 | 41,210 | 24,473 | 85,634 | 48,321 | |||||||||||||||
Financial expenses
|
26 | (34,597 | ) | (26,782 | ) | (152,009 | ) | (121,571 | ) | |||||||||||
Equity in income of subsidiaries and
affiliates
|
11.a) and 11.b)
|
188,632 | 126,243 | 126 | 25 | |||||||||||||||
Income before social contribution and income taxes
|
195,264 | 124,720 | 267,727 | 174,431 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
9.b) | (2,265 | ) | (4 | ) | (61,136 | ) | (30,915 | ) | |||||||||||
Deferred charges
|
9.b) | 16 | 519 | (20,342 | ) | (27,783 | ) | |||||||||||||
Tax incentives
|
9.b) and 9.c)
|
- | - | 7,933 | 7,119 | |||||||||||||||
(2,249 | ) | 515 | (73,545 | ) | (51,579 | ) | ||||||||||||||
Net income for the period
|
193,015 | 125,235 | 194,182 | 122,852 | ||||||||||||||||
Income attributable to:
|
||||||||||||||||||||
Shareholders' of the Company
|
28 | 193,015 | 125,235 | 193,015 | 126,045 | |||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 1,167 | (3,193 | ) | |||||||||||||||
Earnings per share – common and preferred share (based on weighted average of shares outstanding) – R$
|
27 | 0.36 | 0.23 | 0.36 | 0.24 | |||||||||||||||
Note
|
Parent
|
Consolidated
|
||||||||||||||||||
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||||||
Net income attributable to shareholders of the Company
|
28 | 193,015 | 125,235 | 193,015 | 126,045 | |||||||||||||||
Net income attributable to non-controlling interest in subsidiaries
|
- | - | 1,167 | (3,193 | ) | |||||||||||||||
Net income
|
193,015 | 125,235 | 194,182 | 122,852 | ||||||||||||||||
Valuation adjustment
|
2.c) and 18.f)
|
2,328 | 2,031 | 2,328 | 2,031 | |||||||||||||||
Cumulative translation adjustments
|
2.o) and 18.g)
|
470 | (13,745 | ) | 470 | (13,745 | ) | |||||||||||||
Total comprehensive income
|
195,813 | 113,521 | 196,980 | 111,138 | ||||||||||||||||
Total comprehensive income attributable to shareholders of the Company
|
195,813 | 113,521 | 195,813 | 114,331 | ||||||||||||||||
Total comprehensive income attributable to non-controlling interest in subsidiaries
|
- | - | 1,167 | (3,193 | ) | |||||||||||||||
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance at December, 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,040,530 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 4,816,612 | ||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (331 | ) | - | - | - | - | 331 | - | - | - | |||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (46 | ) | - | - | (46 | ) | ||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 125,235 | - | - | 125,235 | |||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | (56,856 | ) | |||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustment for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 2,031 | - | - | - | - | 2,031 | ||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | (13,745 | ) | - | - | - | (13,745 | ) | ||||||||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 |
4,482
|
7,825
|
142,912
|
1,040,530
|
(2,044
|
) |
(19,047
|
) |
125,520
|
(123,720
|
) |
-
|
4,873,231
|
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 5,153,330 | ||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (142 | ) | - | - | - | - | 142 | - | - | - | |||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (37 | ) | - | - | (37 | ) | ||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 193,015 | - | - | 193,015 | |||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (68,323 | ) | (68,323 | ) | |||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial
instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 2,328 | - | - | - | - | 2,328 | ||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | 470 | - | - | - | 470 | ||||||||||||||||||||||||||||||||||||
Balance at March 31, 2011
|
3,696,773 | 7,688 | 7,448 | 180,854 | 1,333,066 | (75 | ) | (18,127 | ) | 193,120 | (119,964 | ) | - | 5,280,783 |
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,034,050 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 35,119 | 4,845,251 | |||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (331 | ) | - | - | - | - | 331 | - | - | 342 | 342 | ||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (46 | ) | - | - | - | (46 | ) | |||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 126,045 | - | - | (3,193 | ) | 122,852 | |||||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of
prior year
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | - | (56,856 | ) | ||||||||||||||||||||||||||||||||||||||
Capital reduction from Utingás Armazenadora Ltda.
|
- | - | - | - | - | - | - | - | - | - | (11,631 | ) | (11,631 | ) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial
instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 2,031 | - | - | - | - | - | 2,031 | |||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | (13,745 | ) | - | - | - | - | (13,745 | ) | |||||||||||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 4,482 | 7,825 | 142,912 | 1,034,050 | (2,044 | ) | (19,047 | ) | 126,330 | (123,720 | ) | - | 20,637 | 4,888,198 | |||||||||||||||||||||||||||||||||||||
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 22,253 | 5,175,583 | |||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (142 | ) | - | - | - | - | 142 | - | - | 190 | 190 | ||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (37 | ) | - | - | - | (37 | ) | |||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | (3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 193,015 | - | - | 1,167 | 194,182 | ||||||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (68,323 | ) | - | (68,323 | ) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 2,328 | - | - | - | - | - | 2,328 | |||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | 470 | - | - | - | - | 470 | |||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2011
|
3,696,773 | 7,688 | 7,448 | 180,854 | 1,333,066 | (75 | ) | (18,127 | ) | 193,120 | (119,964 | ) | - | 23,607 | 5,304,390 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
193,015 | 125,235 | 194,182 | 122,852 | ||||||||||||||||
Adjustments to concile net income to cash provided by operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
11 | (188,632 | ) | (126,243 | ) | (126 | ) | (25 | ) | |||||||||||
Depreciation and amortization
|
- | - | 135,912 | 131,881 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 2,429 | 2,114 | ||||||||||||||||
Expense with tanks removed
|
16 | - | - | (783 | ) | (1,061 | ) | |||||||||||||
Interest, monetary and exchange rate changes
|
9,113 | 7,851 | 123,741 | 93,647 | ||||||||||||||||
Deferred income and social contribution taxes
|
9.b) | (16 | ) | (519 | ) | 20,342 | 27,783 | |||||||||||||
Income on sale of property, plant and equipment
|
25 | - | - | (2,739 | ) | (394 | ) | |||||||||||||
Others
|
- | - | (449 | ) | 611 | |||||||||||||||
Dividends received from subsidiaries
|
- | 118,990 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (22,714 | ) | 29,296 | ||||||||||||||
Inventories
|
6 | - | - | (118,691 | ) | (70,108 | ) | |||||||||||||
Recoverable taxes
|
7 | 28,040 | 901 | 27,514 | 9,671 | |||||||||||||||
Other receivables
|
(1,510 | ) | (2,375 | ) | 1,320 | 4,537 | ||||||||||||||
Prepaid expenses
|
10 | - | - | (22,153 | ) | (24,716 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(107 | ) | (9,878 | ) | (38,887 | ) | (224,284 | ) | ||||||||||||
Wages and employee benefits
|
1 | - | (37,580 | ) | (43,411 | ) | ||||||||||||||
Taxes payable
|
8 | (1,369 | ) | (19,452 | ) | 36,530 | ||||||||||||||
Income and social contribution taxes
|
- | 5 | 2,827 | 19,250 | ||||||||||||||||
Other payables
|
- | (198 | ) | (5,706 | ) | (18,481 | ) | |||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (2,528 | ) | 10,407 | ||||||||||||||
Recoverable taxes
|
7 | (33,425 | ) | (4,425 | ) | (44,788 | ) | (12,126 | ) | |||||||||||
Amounts in escrow
|
- | (15 | ) | (13,434 | ) | (15,271 | ) | |||||||||||||
Other receivables
|
- | - | 130 | 308 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 1,176 | 339 | |||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
46 | 41 | 18,311 | (13,027 | ) | |||||||||||||||
Other payables
|
- | - | 3,481 | 12,171 | ||||||||||||||||
Net cash provided by operating activities
|
6,533 | 108,001 | 201,335 | 78,493 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
12,743 | (20,000 | ) | 192,609 | 28,743 | |||||||||||||||
Disposal (acquisition) of investments, net
|
11 | - | - | (25,514 | ) | - | ||||||||||||||
Acquisition of property, plant and equipment
|
12 | - | - | (157,444 | ) | (173,916 | ) | |||||||||||||
Acquisition of intangible assets
|
13 | - | - | (45,145 | ) | (38,730 | ) | |||||||||||||
Proceed on sale of property, plant and equipment
|
- | - | 20,084 | 4,459 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
12,743 | (20,000 | ) | (15,410 | ) | (179,444 | ) | |||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
14 | - | - | 135,492 | 1,048,107 | |||||||||||||||
Amortization
|
14 | - | - | (295,830 | ) | (1,152,144 | ) | |||||||||||||
Payment of financial lease
|
14 | - | - | (1,968 | ) | (3,297 | ) | |||||||||||||
Dividends paid
|
(250,872 | ) | (158,736 | ) | (250,834 | ) | (163,079 | ) | ||||||||||||
Reduction of non-controlling interests
|
- | - | - | (11,369 | ) | |||||||||||||||
Related entities
|
8.a) | 51,033 | 44,116 | - | (1,770 | ) | ||||||||||||||
Net cash provided by (used in) financing activities
|
(199,839 | ) | (114,620 | ) | (413,140 | ) | (283,552 | ) | ||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (97 | ) | (2,600 | ) | ||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
(180,563 | ) | (26,619 | ) | (227,312 | ) | (387,103 | ) | ||||||||||||
Cash and cash equivalents at the beginning of period
|
4 | 407,704 | 58,926 | 2,642,418 | 1,887,499 | |||||||||||||||
Cash and cash equivalents at the end of period
|
4 | 227,141 | 32,307 | 2,415,106 | 1,500,396 | |||||||||||||||
Additional information
|
||||||||||||||||||||
Interest paid on financing
|
- | - | 39,247 | 117,916 | ||||||||||||||||
Income tax and social contribution paid for the period
|
- | - | 17,556 | 15,174 | ||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||||||
Note
|
03/31/2011
|
%
|
03/31/2010
|
%
|
03/31/2011
|
%
|
03/31/2010
|
%
|
||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Gross revenue from sales and
services, except rents and
royalties
|
23 | - | - | 11,181,886 | 10,314,016 | |||||||||||||||||||
Rebates, discounts and returns
|
23 | - | - | (43,961 | ) | (41,294 | ) | |||||||||||||||||
Allowance for doubtful
accounts - Release (creation)
|
- | - | (1,506 | ) | (1,529 | ) | ||||||||||||||||||
Income on disposal of assets
|
25 | - | - | 2,739 | 394 | |||||||||||||||||||
- | - | 11,139,158 | 10,271,587 | |||||||||||||||||||||
Materials purchased from third parties
|
||||||||||||||||||||||||
Raw materials used
|
- | - | (516,073 | ) | (466,994 | ) | ||||||||||||||||||
Cost of goods, products and
services sold
|
2.a) | - | - | (9,454,497 | ) | (8,747,460 | ) | |||||||||||||||||
Third-party materials, energy,
services and others
|
(2,705 | ) | (1,679 | ) | (294,351 | ) | (264,906 | ) | ||||||||||||||||
Recovery (loss) of asset value
|
3,701 | 3,355 | 1,810 | 3,500 | ||||||||||||||||||||
996 | 1,676 | (10,263,111 | ) | (9,475,860 | ) | |||||||||||||||||||
Gross value added
|
996 | 1,676 | 876,047 | 795,727 | ||||||||||||||||||||
Deductions
|
||||||||||||||||||||||||
Depreciation and amortization
|
- | - | (138,341 | ) | (133,995 | ) | ||||||||||||||||||
Net value added by the company
|
996 | 1,676 | 737,706 | 661,732 | ||||||||||||||||||||
Value added received in transfer
|
||||||||||||||||||||||||
Equity in income of subsidiaries
and affiliates
|
11.a) and 11.b)
|
188,632 | 126,243 | 126 | 25 | |||||||||||||||||||
Rents and royalties
|
23 | - | - | 15,991 | 11,174 | |||||||||||||||||||
Financial revenues
|
26 | 41,210 | 24,473 | 85,634 | 48,321 | |||||||||||||||||||
229,842 | 150,716 | 101,751 | 59,520 | |||||||||||||||||||||
Total value added available for distribution
|
230,838 | 152,392 | 839,457 | 721,252 | ||||||||||||||||||||
Distribution of value added
|
||||||||||||||||||||||||
Labor and benefits
|
822 |
-
|
733 |
1
|
247,506 |
30
|
217,943 |
30
|
||||||||||||||||
Taxes, fees and contributions
|
632 |
-
|
(1,575 | ) |
(1)
|
235,585 |
28
|
263,103 |
37
|
|||||||||||||||
Financial expenses and rents
|
36,369 |
16
|
27,999 |
18
|
162,184 |
19
|
117,354 |
16
|
||||||||||||||||
Retained earnings
|
193,015 |
84
|
125,235 |
82
|
194,182 |
23
|
122,852 |
17
|
||||||||||||||||
Value added distributed
|
230,838 |
100
|
152,392 |
100
|
839,457 |
100
|
721,252 |
100
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through income: financial assets held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as income, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed payments or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that were not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income, in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial instruments with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through income; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
d.
|
Current and non-current assets
|
e.
|
Investments
|
f.
|
Property, plant and equipment
|
g.
|
Financial leases
|
h.
|
Intangible assets
|
i.
|
Current and non-current liabilities
|
j.
|
Income and social contribution taxes on profit
|
k.
|
Assets retirement obligation – fuel tanks
|
l.
|
Provision for contingencies
|
m.
|
Actuarial obligation for post-employment benefits
|
n.
|
Transactions in foreign currency
|
o.
|
Basis for translation of interim financial information of foreign-based subsidiaries
|
p.
|
Use of judgment
|
q.
|
Impairment of assets
|
r.
|
Adjustment to present value
|
s.
|
Statements of value added
|
t.
|
New pronouncements not yet adopted
|
% interest in the share | |||||||||||||||||
03/31/2011
Control
|
12/31/2010
Control
|
||||||||||||||||
|
Location |
Direct
control
|
Indirect
control
|
Direct
control
|
Indirect
control
|
||||||||||||
Ultracargo - Operações Logisticas Participações Ltda.
|
Brazil | 100 | - | 100 | - | ||||||||||||
Terminal Quimico de Aratu S.A. - Tequimar
|
Brazil | - | 99 | - | 99 | ||||||||||||
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil | - | 50 | - | 50 | ||||||||||||
Ultracargo Argentina S.A.
|
Argentina | - | 100 | - | 100 | ||||||||||||
Melamina Ultra S.A. Indústria Quimica
|
Brazil | - | 99 | - | 99 | ||||||||||||
Oxiteno S.A. Indústria e Comércio | Brazil | 100 | - | 100 | - | ||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil | - | 99 | - | 99 | ||||||||||||
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina | - | 100 | - | 100 | ||||||||||||
Oleoquimica Indústria e Comércio de Produtos Quimicos Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Barrington S.L.
|
Spain | - | 100 | - | 100 | ||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico | - | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico | - | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico | - | 100 | - | 100 | ||||||||||||
Oxiteno USA LLC
|
United States | - | 100 | - | 100 | ||||||||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands | - | 100 | - | 100 | ||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands | - | 100 | - | 100 | ||||||||||||
Oxiteno Andina, C.A.
|
Venezuela | - | 100 | - | 100 | ||||||||||||
Oxiteno Europe SPRL
|
Belgium | - | 100 | - | 100 | ||||||||||||
Empresa Carioca de Produtos Quimicos S.A.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Ipiranga Produtos de Petróleo S.a. | Brazil | 100 | - | 100 | - | ||||||||||||
Distribuidora Nacional de Petróleo Ltda.
|
Brazil | - | - | - | 100 | ||||||||||||
am/pm Comestiveis Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Conveniências Ipiranga Norte Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Ipiranga Trading Limited
|
Virgin Islands | - | 100 | - | 100 | ||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Ipiranga Logistica Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Maxfácil Participações S.A. (*)
|
Brazil | - | 50 | - | 50 | ||||||||||||
Isa-Sul Administração e Participações Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil | - | 99 | - | 99 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil | - | 56 | - | 56 | ||||||||||||
LPG International Inc.
|
Cayman Islands | - | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil | - | 100 | - | 100 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados | Brazil | - | 100 | - | 100 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (*) | Brazil | 33 | - | 33 | - |
(*)
|
The Company maintains a shared equity interest in these companies, whose articles of organization establish a joint control. These joint ventures are recognized by the Company using proportionate consolidation, as allowed by IAS 31.
|
|
RPR is primarily engaged in oil refining, Maxfácil Participações S.A. is primarily engaged in the management of Ipiranga-branded credit cards, and União Vopak Armazéns Gerais Ltda. is primarily engaged in liquid bulk storage in the port of Paranaguá.
|
R$ | ||||
Current assets
|
||||
Cash and cash equivalents
|
2,322 | |||
Trade accounts receivable
|
15,295 | |||
Inventories
|
18,003 | |||
Other
|
9,672 | |||
45,292 | ||||
Non-current assets
|
||||
Property, plant and equipment
|
15,977 | |||
Intangible
|
46,650 | |||
Other
|
8,254 | |||
Goodwill
|
15,602 | |||
86,483 | ||||
Total assets acquired and goodwill
|
131,775 |
Current liabilities
|
||||
Trade payables
|
7,784 | |||
Income tax and social contribution
|
5,130 | |||
Income tax and social contribution payable
|
1,210 | |||
Salaries and related charges
|
754 | |||
Other
|
6,345 | |||
21,223 | ||||
Non-current liabilities
|
||||
Provision for contingencies
|
14,812 | |||
Income tax and social contribution
|
18,587 | |||
Other
|
4,823 | |||
38,222 | ||||
Net assets
|
72,330 | |||
4.
|
Financial assets
|
●
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
|||||||||||||
Cash and banks
|
||||||||||||||||
In local currency
|
147 | 23 | 77,522 | 59,980 | ||||||||||||
In foreign currency
|
- | - | 13,291 | 12,813 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
226,994 | 407,681 | 2,324,293 | 2,569,625 | ||||||||||||
Total cash and cash equivalents
|
227,141 | 407,704 | 2,415,106 | 2,642,418 |
●
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
15 | 12,758 | 191,960 | 360,032 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 184,436 | 198,149 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | 8,954 | 19,778 | ||||||||||||
Total of financial investments
|
15 | 12,758 | 385,350 | 577,959 | ||||||||||||
Current
|
15 | 12,758 | 377,482 | 558,209 | ||||||||||||
Non-current
|
- | - | 7,868 | 19,750 |
Consolidated
|
||||||||
03/31/2011
|
12/31/2010
|
|||||||
Measured at fair value through income
|
2,333,247 | 2,589,403 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
369,203 | 550,988 | ||||||
Financial assets, except cash and banks
|
2,709,643 | 3,147,584 |
5.
|
Trade accounts receivable (Consolidated)
|
03/31/2011
|
12/31/2010
|
|||||||
Domestic customers
|
1,620,203 | 1,605,767 | ||||||
Customer financing - Ipiranga
|
214,578 | 202,719 | ||||||
Foreign customers
|
126,325 | 123,823 | ||||||
(-) Allowance for doubtful accounts
|
(123,487 | ) | (119,932 | ) | ||||
1,837,619 | 1,812,377 | |||||||
Current
|
1,738,423 | 1,715,709 | ||||||
Non-current
|
99,196 | 96,668 |
Total
|
Not yet due
|
Less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
More than 180 days
|
||||||||||||||||||||||
March 31, 2011
|
1,961,106 | 1,658,055 | 72,016 | 34,324 | 13,384 | 22,925 | 160,402 | |||||||||||||||||||||
December 31, 2010
|
1,932,309 | 1,692,151 | 60,321 | 16,415 | 5,067 | 9,442 | 148,913 | |||||||||||||||||||||
Balance as of December 31, 2010
|
119,932 | |||
Additions
|
5,868 | |||
Write-offs
|
(2,313 | ) | ||
Balance as of March 31, 2011
|
123,487 |
6.
|
Inventories (Consolidated)
|
03/31/2011
|
12/31/2010
|
|||||||||||||||||||||||
Provision for loss
|
Net balance
|
Provision for loss
|
Net balance
|
|||||||||||||||||||||
Cost
|
Cost
|
|||||||||||||||||||||||
Finished goods
|
216,437 | (10,262 | ) | 206,175 | 181,419 | (9,905 | ) | 171,514 | ||||||||||||||||
Work in process
|
3,020 | - | 3,020 | 7,907 | - | 7,907 | ||||||||||||||||||
Raw materials
|
181,422 | (854 | ) | 180,568 | 177,123 | (2,059 | ) | 175,064 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
25,451 | - | 25,451 | 26,648 | - | 26,648 | ||||||||||||||||||
Fuels, lubricants and greases
|
617,557 | (521 | ) | 617,036 | 553,491 | (1,032 | ) | 552,459 | ||||||||||||||||
Consumable materials and bottles for resale
|
50,041 | (863 | ) | 49,178 | 49,688 | (1,028 | ) | 48,660 | ||||||||||||||||
Advances to suppliers
|
137,116 | - | 137,116 | 111,578 | - | 111,578 | ||||||||||||||||||
Properties for resale
|
39,929 | - | 39,929 | 39,707 | - | 39,707 | ||||||||||||||||||
1,270,973 | (12,500 | ) | 1,258,473 | 1,147,561 | (14,024 | ) | 1,133,537 |
Balance as of December 31, 2010
|
14,024 | |||
Reversals
|
(1,524 | ) | ||
Balance as of March 31, 2011
|
12,500 |
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
|||||||||||||
IRPJ and CSLL
|
84,273 | 78,868 | 160,075 | 145,554 | ||||||||||||
ICMS
|
- | - | 199,084 | 202,584 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (55,951 | ) | (56,130 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Note 2.r)
|
- | - | (3,149 | ) | (3,273 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 100,352 | 97,568 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 13,002 | 10,507 | ||||||||||||
IPI
|
- | - | 5,595 | 4,342 | ||||||||||||
Others
|
1 | 21 | 7,353 | 7,935 | ||||||||||||
Total
|
84,295 | 78,910 | 426,361 | 409,087 | ||||||||||||
Current
|
41,857 | 69,897 | 326,803 | 354,317 | ||||||||||||
Non-current
|
42,438 | 9,013 | 99,558 | 54,770 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance as of December 31, 2010
|
56,130 | |||
Additions
|
578 | |||
Write-offs
|
(757 | ) | ||
Balance as of March 31, 2011
|
55,951 |
8.
|
Related parties
|
Parent
|
||||||||||||||||
Loans
|
Debentures
|
Financial income
|
||||||||||||||
Assets
|
Liabilities
|
Assets
|
||||||||||||||
Companhia Ultragaz S.A.
|
4,017 | - | - | - | ||||||||||||
Oxiteno S.A Indústria e Comércio
|
1,874 | - | - | - | ||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
1,071 | - | - | - | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
- | - | 750,000 | 31,060 | ||||||||||||
Total as of March 31, 2011
|
6,962 | - | 750,000 | 31,060 | ||||||||||||
Total as of December 31, 2010
|
6,962 | - | 773,907 | |||||||||||||
Total as of March 31, 2010
|
23,566 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 3,797 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 358 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 148 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654 | - | - | 950 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 278,698 | ||||||||||||
Quattor Participações S.A.
|
- | - | 539 | - | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,195 | - | - | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 256 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 112 | - | ||||||||||||
Other
|
520 | 856 | 84 | - | ||||||||||||
Total as of March 31, 2011
|
10,174 | 4,051 | 1,241 | 283,701 | ||||||||||||
Total as of December 31, 2010
|
10,144 | 4,021 | 2,324 | 261,035 |
Consolidated
|
||||||||
Transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A.
|
5,153 | 149,579 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
1,176 | - | ||||||
Liquigás Distribuidora S.A.
|
1,234 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
2 | 2,862 | ||||||
Petróleo Brasileiro S.A. – Petrobras
|
22,675 | 6,355,714 | ||||||
Quattor Participações S.A.
|
3,834 | 50,785 | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 110,527 | ||||||
Servgás Distribuidora de Gas S.A.
|
350 | - | ||||||
SHV Gás Brasil Ltda.
|
412 | - | ||||||
Total as of March 31, 2011
|
34,836 | 6,669,467 | ||||||
Total as of March 31, 2010
|
38,850 | 6,265,932 |
|
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and IPP, since RPR is proportionally consolidated and IPP is fully consolidated.
|
Date of award
|
Restricted shares awarded
|
Market value of shares (in R$)
|
Total compensation costs, including taxes
|
Accumulated compensation costs recorded
|
Accumulated compensation costs not recorded
|
|||||||||||||||
November 10, 2010
|
260,000 | 26.78 | 9,602 | (680 | ) | 8,922 | ||||||||||||||
December 16, 2009
|
250,000 | 20.75 | 7,155 | (1,621 | ) | 5,534 | ||||||||||||||
October 8, 2008
|
696,000 | 9.99 | 9,593 | (4,073 | ) | 5,520 | ||||||||||||||
December 12, 2007
|
160,000 | 16.17 | 3,570 | (2,021 | ) | 1,549 | ||||||||||||||
November 9, 2006
|
207,200 | 11.62 | 3,322 | (1,467 | ) | 1,855 | ||||||||||||||
December 14, 2005
|
93,600 | 8.21 | 1,060 | (565 | ) | 495 | ||||||||||||||
October 4, 2004
|
167,900 | 10.20 | 2,361 | (1,535 | ) | 826 | ||||||||||||||
December 18, 2003
|
239,200 | 7.58 | 2,501 | (1,834 | ) | 667 | ||||||||||||||
2,073,900 | 39,164 | (13,796 | ) | 25,368 |
9.
|
Income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 24,193 | 27,646 | ||||||||||||
Provisions for contingencies
|
200 | 185 | 78,136 | 66,898 | ||||||||||||
Provision for post-employment benefit (see Note 22.b)
|
- | - | 30,843 | 30,843 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 21,987 | 16,414 | ||||||||||||
Provision for goodwill paid on investments (see Note 13)
|
- | - | 292,810 | 306,086 | ||||||||||||
Other provisions
|
- | - | 39,225 | 20,715 | ||||||||||||
Tax losses and negative basis for social contribution to offset (d)
|
- | - | 67,190 | 59,978 | ||||||||||||
Adoption of IFRS effect
|
- | - | 20,658 | 35,817 | ||||||||||||
Total
|
200 | 185 | 575,042 | 564,397 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 604 | 364 | ||||||||||||
Accelerated depreciation
|
- | - | 108 | 109 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 2,850 | 7,931 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 878 | 842 | ||||||||||||
Transition Tax Regime effect
|
- | - | 27,413 | 17,466 | ||||||||||||
Total
|
- | - | 31,853 | 26,712 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
- | 195,098 | ||||||
From 1 to 2 years
|
- | 112,997 | ||||||
From 2 to 3 years
|
- | 94,233 | ||||||
From 3 to 5 years
|
200 | 109,378 | ||||||
From 5 to 7 years
|
- | 33,204 | ||||||
From 7 to 10 years
|
- | 30,132 | ||||||
200 | 575,042 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||
Income (loss) before taxes and equity in income of affiliates
|
6,632 | (1,523 | ) | 267,601 | 174,406 | |||||||||||
Official tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at the official tax rates
|
(2,255 | ) | 518 | (90,984 | ) | (59,297 | ) | |||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible expenses/nontaxable revenues
|
- | (4 | ) | 5,977 | (5,429 | ) | ||||||||||
Adjustment to estimated income
|
- | - | 5,962 | 6,151 | ||||||||||||
Workers Meal Program (PAT)
|
- | - | 131 | 41 | ||||||||||||
Other adjustments
|
6 | 1 | (2,564 | ) | (164 | ) | ||||||||||
Income and social contribution taxes before tax incentives
|
(2,249 | ) | 515 | (81,478 | ) | (58,698 | ) | |||||||||
Tax incentives - ADENE
|
- | - | 7,933 | 7,119 | ||||||||||||
Income and social contribution taxes in the income statement
|
(2,249 | ) | 515 | (73,545 | ) | (51,579 | ) | |||||||||
Current
|
(2,265 | ) | (4 | ) | (61,136 | ) | (30,915 | ) | ||||||||
Deferred
|
16 | 519 | (20,342 | ) | (27,783 | ) | ||||||||||
Tax incentives - ADENE
|
- | - | 7,933 | 7,119 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
|||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 | 2016 | |||||||
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75 | 2013 | |||||||
Suape base
|
75 | 2018 | ||||||||
Aracaju base
|
75 | 2017 | ||||||||
Caucaia base
|
75 | 2012 | ||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75 | 2012 | |||||||
Suape terminal
|
75 | 2015 |
d.
|
IRPJ (Corporate Income Tax) and CSLL (Social Contribution on Net Income) tax loss carryforwards to be offset
|
10.
|
Prepaid expenses (Consolidated)
|
03/31/2011
|
12/31/2010
|
|||||||
Rents
|
28,106 | 28,926 | ||||||
Stock compensation plan, net (see Note 8.c)
|
20,538 | 21,822 | ||||||
Advertising and publicity
|
22,357 | 3,769 | ||||||
Insurance premiums
|
10,277 | 8,457 | ||||||
Purchases of meal and transportation tickets
|
3,797 | 3,902 | ||||||
Taxes and other prepaid expenses
|
11,661 | 8,883 | ||||||
96,736 | 75,759 | |||||||
Current
|
57,301 | 35,148 | ||||||
Non-current
|
39,435 | 40,611 |
11.
|
Investments
|
March 31, 2011
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits - R$
|
728,114 | 1,818,074 | 2,566,331 | 45,865 | ||||||||||||
Net income for the period after adjustment for unrealized profits - R$
|
16,165 | 28,998 | 142,820 | 1,954 |
December 31, 2010
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits - R$
|
711,949 | 1,788,180 | 2,423,056 | 48,135 | ||||||||||||
March 31, 2010
|
||||||||||||||||
Net income for the period after adjustment for unrealized profits - R$
|
18,735 | 358 | 103,919 | 9,730 |
Investments
|
Equity in income
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
2,566,331 | 2,423,056 | 142,820 | 103,919 | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
1,818,074 | 1,788,180 | 28,998 | 358 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
728,114 | 711,949 | 16,165 | 18,735 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
15,229 | 15,982 | 649 | 3,231 | ||||||||||||
5,127,748 | 4,939,167 | 188,632 | 126,243 | |||||||||||||
RPR
|
||||
Current assets
|
41,189 | |||
Non-current assets
|
19,910 | |||
Current liabilities
|
15,005 | |||
Non-current liabilities and shareholders’ equity
|
46,094 | |||
Net revenue from sales and services
|
45,550 | |||
Costs and operating expenses
|
(44,385 | ) | ||
Operating income
|
1,165 | |||
Net financial expenses and social contribution and income taxes
|
(516 | ) | ||
Net income
|
649 |
Investments
|
Equity in income
|
|||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A.
|
6,720 | 6,668 | 52 | 15 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
3,720 | 3,722 | (1 | ) | (2 | ) | ||||||||||
Oxicap Indústria de Gases Ltda.
|
2,149 | 2,075 | 75 | 12 | ||||||||||||
12,589 | 12,465 | 126 | 25 | |||||||||||||
03/31/2011 | ||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||
Current assets
|
4,930 | 15,488 | 733 | 794 | 24 | |||||||||||||||
Non-current assets
|
22,858 | 89,989 | 8,936 | 460 | 3,151 | |||||||||||||||
Current liabilities
|
578 | 5,747 | 2 | 17 | 111 | |||||||||||||||
Non-current liabilities
|
332 | 84,301 | 2,226 | 1,708 | 4,004 | |||||||||||||||
Shareholders’ equity
|
26,878 | 15,429 | 7,441 | (471 | ) | (940 | ) | |||||||||||||
Net revenue
|
961 | 6,911 | - | - | - | |||||||||||||||
Costs and operating expenses
|
(949 | ) | (6,640 | ) | (13 | ) | (29 | ) | 46 | |||||||||||
Net financial expenses and social contribution and income taxes
|
79 | 27 | 12 | 13 | (9 | ) | ||||||||||||||
Net income
|
91 | 298 | (1 | ) | (16 | ) | 37 | |||||||||||||
Number of shares or units held
|
20,125,000 | 156 | 1,493,120 | 3,000 | 1,384,308 | |||||||||||||||
Interest in the capital - %
|
25 | 25 | 50 | 33 | 33 |
12.
|
Property, plant and equipment (Consolidated)
|
Average annual depreciation rate
|
Balance
as of 12/31/2010
|
Additions
|
Balance of DNP acquisition adjustment
|
Depreciation
|
Transfer
|
Write-offs
|
Exchange rate
|
Balance
as of 03/31/2011
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Lands
|
- | 375,669 | 4 | - | - | 2,808 | (12,566 | ) | 13 | 365,928 | ||||||||||||||||||||||||||
Buildings
|
26 | 1,046,128 | 419 | 1,055 | - | 19,648 | (14,059 | ) | (49 | ) | 1,053,142 | |||||||||||||||||||||||||
Leasehold improvements
|
14 | 372,760 | 459 | - | - | 4,603 | (5 | ) | (1 | ) | 377,816 | |||||||||||||||||||||||||
Machinery and equipment
|
12 | 2,601,836 | 19,436 | - | - | 49,680 | (721 | ) | (1,056 | ) | 2,669,175 | |||||||||||||||||||||||||
Light fuel/lubricant distribution equipment and facilities
|
14 | 1,465,777 | 24,639 | 614 | - | 32,823 | (4,182 | ) | - | 1,519,671 | ||||||||||||||||||||||||||
LPG tanks and bottles
|
12 | 362,882 | 23,251 | - | - | - | (5,500 | ) | - | 380,633 | ||||||||||||||||||||||||||
Vehicles
|
7 | 173,408 | 5,134 | 167 | - | 1,107 | (4,615 | ) | (7 | ) | 175,194 | |||||||||||||||||||||||||
Furniture and utensils
|
7 | 105,795 | 1,608 | - | - | (981 | ) | (8 | ) | (635 | ) | 105,779 | ||||||||||||||||||||||||
Construction in progress
|
- | 422,471 | 79,385 | - | - | (61,101 | ) | (172 | ) | 8 | 440,591 | |||||||||||||||||||||||||
Advances to suppliers
|
- | 6,525 | 2,947 | - | - | (109 | ) | - | - | 9,363 | ||||||||||||||||||||||||||
Imports in progress
|
- | 340 | 40 | - | - | (68 | ) | - | - | 312 | ||||||||||||||||||||||||||
IT equipment
|
5 | 178,296 | 1,296 | - | - | 529 | (122 | ) | 34 | 180,033 | ||||||||||||||||||||||||||
7,111,887 | 158,618 | 1,836 | - | 48,939 | (41,950 | ) | (1,693 | ) | 7,277,637 | |||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(436,875 | ) | - | - | (9,515 | ) | (5,953 | ) | 9,893 | 123 | (442,327 | ) | ||||||||||||||||||||||||
Leasehold improvements
|
(195,091 | ) | - | - | (5,314 | ) | (96 | ) | 3 | - | (200,498 | ) | ||||||||||||||||||||||||
Machinery and equipment
|
(1,130,575 | ) | - | - | (45,398 | ) | (41,404 | ) | 214 | 1,442 | (1,215,721 | ) | ||||||||||||||||||||||||
Light fuel/lubricant distribution equipment and facilities
|
(834,834 | ) | - | - | (19,036 | ) | 156 | 3,231 | - | (850,483 | ) | |||||||||||||||||||||||||
LPG tanks and bottles
|
(190,255 | ) | - | - | (5,034 | ) | - | 2,004 | - | (193,285 | ) | |||||||||||||||||||||||||
Vehicles
|
(109,346 | ) | - | - | (1,180 | ) | (309 | ) | 3,550 | 3 | (107,282 | ) | ||||||||||||||||||||||||
Furniture and utensils
|
(62,325 | ) | - | - | (2,310 | ) | (1,257 | ) | 4 | 36 | (65,852 | ) | ||||||||||||||||||||||||
IT equipment
|
(146,831 | ) | - | - | (3,198 | ) | (76 | ) | 29 | (11 | ) | (150,087 | ) | |||||||||||||||||||||||
(3,106,132 | ) | - | - | (90,985 | ) | (48,939 | ) | 18,928 | 1,593 | (3,225,535 | ) | |||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||
Lands
|
(197 | ) | - | - | - | - | - | - | (197 | ) | ||||||||||||||||||||||||||
Machinery and equipment
|
(1,854 | ) | - | - | - | - | 250 | - | (1,604 | ) | ||||||||||||||||||||||||||
(2,051 | ) | - | - | - | - | 250 | - | (1,801 | ) | |||||||||||||||||||||||||||
Net
|
4,003,704 | 158,618 | 1,836 | (90,985 | ) | - | (22,772 | ) | (100 | ) | 4,050,301 |
13.
|
Intangible assets (Consolidated)
|
Goodwill
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2010
|
714,391 | 68,187 | 12,011 | 12,466 | 535,081 | 3,475 | 1,345,611 | |||||||||||||||||||||
Balance of DNP acquisition adjustment
|
(22,901 | ) | - | - | - | 4,865 | - | (18,036 | ) | |||||||||||||||||||
Additions
|
- | 4,729 | - | - | 40,397 | 19 | 45,145 | |||||||||||||||||||||
Write-offs
|
- | - | - | - | - | (12 | ) | (12 | ) | |||||||||||||||||||
Amortization
|
- | (6,310 | ) | (1,101 | ) | (137 | ) | (41,567 | ) | (29 | ) | (49,144 | ) | |||||||||||||||
Exchange rate
|
- | - | - | - | - | 74 | 74 | |||||||||||||||||||||
Deffered IRPJ/CSLL
|
(8,038 | ) | - | - | - | - | - | (8,038 | ) | |||||||||||||||||||
Balance as of March 31, 2011
|
683,452 | 66,606 | 10,910 | 12,329 | 538,776 | 3,527 | 1,315,600 | |||||||||||||||||||||
Weighted average term of amortization
(years)
|
- | 5 | 5 | 30 | 5 | 10 |
03/31/2011
|
12/31/2010
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
DNP
|
15,602 | 46,541 | ||||||
Others
|
2,278 | 2,278 | ||||||
683,452 | 714,391 |
●
|
On July 11, 2002, the subsidiary Terminal Químico de Aratu S.A. – Tequimar (“Tequimar”) executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
●
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a like period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
14.
|
Financing, debentures and finance lease (Consolidated)
|
Description
|
03/31/2011
|
12/31/2010
|
Index/Currency
|
Weighted average financial charges
03/31/2011 - % p.a.
|
Maturity
|
|||||||||||||
Foreign currency:
|
||||||||||||||||||
Notes in the foreign market (b)
|
411,563 | 413,284 |
US$
|
+7.2 | 2015 | |||||||||||||
Syndicated loan (c)
|
97,958 | 99,749 |
US$ + LIBOR (i)
|
+1.2 | 2011 | |||||||||||||
BNDES (d)
|
63,266 | 67,195 |
US$
|
+6.0 |
2011 to 2017
|
|||||||||||||
Advances on foreign exchange contracts
|
61,697 | 41,626 |
US$
|
+1.5 |
< 340 days
|
|||||||||||||
Foreign currency advances delivered
|
44,231 | 64,080 |
US$
|
+1.3 |
< 123 days
|
|||||||||||||
Financial institutions
|
18,337 | 16,656 |
MX$ + TIIE (ii)
|
+2.5 |
2011 to 2014
|
|||||||||||||
Financial institutions – RPR
|
6,568 | 1,581 |
US$
|
+1.6 | 2011 | |||||||||||||
Financial institutions
|
6,552 | 6,740 |
US$ + LIBOR (i)
|
+2.1 | 2011 | |||||||||||||
FINIMP
|
775 | 779 |
US$
|
+7.0 | 2012 | |||||||||||||
Financial institutions
|
19 | 22 |
Bs (iii)
|
+28.0 | 2013 | |||||||||||||
BNDES (d)
|
1 | 8 |
UMBNDES (iv)
|
+7.5 | 2011 | |||||||||||||
Subtotal
|
710,967 | 711,720 | ||||||||||||||||
Local currency:
|
||||||||||||||||||
Banco do Brasil (e)
|
1,945,973 | 1,916,257 | R$ | +11.8 |
2012 to 2015
|
|||||||||||||
Debentures (f)
|
1,232,354 | 1,196,116 |
CDI
|
108.5 | 2012 | |||||||||||||
BNDES (d)
|
1,067,625 | 1,178,081 |
TJLP (v)
|
+3.6 |
2011 to 2019
|
|||||||||||||
Banco do Nordeste do Brasil
|
96,043 | 99,355 | R$ |
+8.5 (vi)
|
2018 | |||||||||||||
Loan – MaxFácil
|
79,435 | 77,391 |
CDI
|
100.0 | 2012 | |||||||||||||
BNDES (d)
|
64,490 | 65,137 | R$ | +5.9 |
2011 to 2021
|
|||||||||||||
FINEP
|
56,525 | 61,738 |
TJLP (v)
|
+0.6 |
2013 to 2014
|
|||||||||||||
Debentures – RPR (f)
|
17,316 | - |
CDI
|
118,0 | 2014 | |||||||||||||
FINAME
|
4,700 | 5,922 |
TJLP (v)
|
+2.8 |
2011 to 2013
|
|||||||||||||
Fixed finance leases (g)
|
1,962 | 2,171 | R$ | +14,9 |
2011 to 2014
|
|||||||||||||
Floating finance leases (g)
|
1,799 | 3,374 |
CDI
|
+1.7 | 2011 | |||||||||||||
Others
|
344 | 634 |
CDI
|
+1.8 | 2011 | |||||||||||||
Working capital loan – RPR
|
- | 23,765 | ||||||||||||||||
Subtotal
|
4,568,566 | 4,629,941 | ||||||||||||||||
Income from currency and interest rate hedging instruments
|
74,449 | 54,372 | ||||||||||||||||
Total
|
5,353,982 | 5,396,033 | ||||||||||||||||
Current
|
1,338,045 | 820,484 | ||||||||||||||||
Non-current
|
4,015,937 | 4,575,549 |
|
(iv) UMBNDES = monetary unit of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”) is a “basket of currencies” representing the composition of foreign currency debt obligations of BNDES. As of March 2011, 96% of this composition reflected the U.S. dollar.
|
|
(v) TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On March 31, 2011, TJLP was fixed at 6% p.a.
|
|
(vi) Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On March 31, 2011, the FNE interest rate was 10% p.a. Over the interest, there is a compliance bonus of 15%.
|
03/31/2011
|
12/31/2010
|
|||||||
From 1 to 2 years
|
2,201,002 | 2,197,838 | ||||||
From 2 to 3 years
|
493,546 | 1,024,879 | ||||||
From 3 to 4 years
|
438,251 | 440,504 | ||||||
From 4 to 5 years
|
811,794 | 824,695 | ||||||
More than 5 years
|
71,344 | 87,633 | ||||||
4,015,937 | 4,575,549 |
●
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
●
|
Required resolution of the Board of Directors for transactions with the Company’ direct or indirect controlling parties, or their subsidiaries, in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between its subsidiaries).
|
●
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
●
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
●
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
●
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
●
|
In December 2009, the Company concluded the review of certain terms and conditions of its third issuance of debentures, in a single series of 1,200 simple, nonconvertible into shares, unsecured debentures. Thus, the interest of the debentures was reduced to 108.5% CDI and its maturity date was extended to December 4, 2012. The debentures have annually interest payments and amortization in one single tranche at the maturity date, as according to the following characteristics:
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108,5% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
·
|
In November 2010, RPR made its first issuance of debentures, in a single series of 50 simple debentures, nonconvertible into shares, with floating charges, and the following characteristics:
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
November 30, 2014
|
Payment of the face value:
|
Eight equal quarterly installments, starting on March 01, 2013
|
Interest:
|
118,0% of CDI
|
Payment of interest:
|
Quarterly
|
Reprice:
|
Not applicable
|
03/31/2011
|
||||||||||||
Fuel distribution equipment
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Equipments net of depreciation
|
20,296 | 1,945 | 876 | |||||||||
Financing
|
1,799 | 1,420 | 542 | |||||||||
Current
|
1,799 | 614 | 262 | |||||||||
Non-current
|
- | 806 | 280 |
12/31/2010
|
||||||||||||
Fuel distribution
equipment
|
IT equipment
|
Vehicles for fuel
transportation
|
||||||||||
Equipments net of depreciation
|
20,731 | 1,973 | 848 | |||||||||
Financing
|
3,374 | 1,568 | 603 | |||||||||
Current
|
3,374 | 618 | 265 | |||||||||
Non-current
|
- | 950 | 338 |
03/31/2011
|
||||||||||||
Fuel distribution
equipment
|
IT equipment
|
Vehicles for fuel
transportation
|
||||||||||
Up to 1 year
|
1,874 | 756 | 366 | |||||||||
More than 1 year
|
- | 897 | 376 | |||||||||
1,874 | 1,653 | 742 |
12/31/2010
|
||||||||||||
Fuel distribution
equipment
|
IT equipment
|
Vehicles for fuel
transportation
|
||||||||||
Up to 1 year
|
3,565 | 780 | 366 | |||||||||
More than 1 year
|
- | 1,069 | 468 | |||||||||
3,565 | 1,849 | 834 |
Effective rate of transaction costs (% p.a.)
|
Balance as of 12/31/2010
|
Incurred cost
|
Amortization
|
Balance as of 03/31/2011
|
||||||||||||||||
Banco do Brasil (e)
|
0.6% | 24,545 | (1,458 | ) | 23,087 | |||||||||||||||
Debêntures (f)
|
0.6% | 13,851 | (1,527 | ) | 12,324 | |||||||||||||||
Notes in the foreign market (b)
|
0.2% | 4,105 | (293 | ) | 3,812 | |||||||||||||||
Others
|
0.6% | 758 | - | (342 | ) | 416 | ||||||||||||||
Total
|
43,259 | - | (3,620 | ) | 39,639 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
Total
|
|||||||||||||||||||
Banco do Brasil (e)
|
10,442 | 7,074 | 3,067 | 2,048 | 456 | 23,087 | ||||||||||||||||||
Debêntures (f)
|
7,257 | 5,067 | - | - | - | 12,324 | ||||||||||||||||||
Notes in the foreign market (b)
|
803 | 803 | 803 | 803 | 600 | 3,812 | ||||||||||||||||||
Others
|
87 | 238 | 52 | 34 | 5 | 416 | ||||||||||||||||||
Total
|
18,589 | 13,182 | 3,922 | 2,885 | 1,061 | 39,639 |
15.
|
Trade payables (Consolidated)
|
03/31/2011
|
12/31/2010
|
|||||||
Domestic suppliers
|
823,306 | 901,272 | ||||||
Foreign suppliers
|
53,473 | 39,905 | ||||||
876,779 | 941,177 | |||||||
16.
|
Assets retirement obligation
|
Balance as of December 31, 2010
|
63,891 | |||
Additions (new tanks)
|
451 | |||
Expenses with tanks removed
|
(783 | ) | ||
Adjustments of expenses
|
1,442 | |||
Balance as of March 31, 2011
|
65,001 | |||
Current
|
4,911 | |||
Non-current
|
60,090 |
17.
|
Deferred revenue
|
03/31/2011
|
12/31/2010
|
|||||||
Initial franchise fee ‘am/pm’
|
9,641 | 8,346 | ||||||
Loyalty program Km de Vantagens
|
12,367 | 11,547 | ||||||
Other
|
455 | 591 | ||||||
22,463 | 20,484 | |||||||
Current
|
15,656 | 14,572 | ||||||
Non-current
|
6,807 | 5,912 |
18.
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Profit reserve
|
f.
|
Valuation adjustment
|
g.
|
Cumulative translation adjustments of foreign currency
|
h.
|
Dividends payable in excess of the minimum mandatory dividends established in the Bylaws
|
19.
|
Segment information
|
03/31/2011
|
03/31/2010
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
866,408 | 841,637 | ||||||
Ipiranga
|
9,333,378 | 8,565,364 | ||||||
Oxiteno
|
548,299 | 471,879 | ||||||
Ultracargo
|
61,932 | 82,486 | ||||||
Other (1)
|
56,868 | 89,086 | ||||||
Intersegment sales
|
(60,811 | ) | (117,060 | ) | ||||
Total
|
10,806,074 | 9,933,392 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
409 | 616 | ||||||
Ipiranga
|
5,325 | 11,202 | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
6,680 | 21,885 | ||||||
Other (1)
|
48,397 | 83,357 | ||||||
Total
|
60,811 | 117,060 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
865,999 | 841,021 | ||||||
Ipiranga
|
9,328,053 | 8,554,162 | ||||||
Oxiteno
|
548,299 | 471,879 | ||||||
Ultracargo
|
55,252 | 60,601 | ||||||
Other (1)
|
8,471 | 5,729 | ||||||
Total
|
10,806,074 | 9,933,392 | ||||||
Operating income:
|
||||||||
Ultragaz
|
44,071 | 39,663 | ||||||
Ipiranga
|
215,528 | 162,634 | ||||||
Oxiteno
|
50,305 | 12,637 | ||||||
Ultracargo
|
21,423 | 22,869 | ||||||
Other (1)
|
2,649 | 9,853 | ||||||
Total
|
333,976 | 247,656 | ||||||
Net financial income
|
(66,375 | ) | (73,250 | ) | ||||
Equity in income of affiliates
|
126 | 25 | ||||||
Income before taxes
|
267,727 | 174,431 |
Additions to property, plant and equipment and intangible assets:
|
03/31/2011
|
03/31/2010
|
||||||
Ultragaz
|
53,393 | 39,948 | ||||||
Ipiranga
|
114,113 | 65,168 | ||||||
Oxiteno
|
21,128 | 97,990 | ||||||
Ultracargo
|
11,107 | 6,998 | ||||||
Other (1)
|
4,022 | 3,220 | ||||||
Total additions to property, plant and equipment and
intangible assets (see Notes 12 and 13)
|
203,763 | 213,324 | ||||||
Assets retirement obligation
|
(451 | ) | (559 | ) | ||||
Captalization of borrowing costs
|
(723 | ) | (119 | ) | ||||
Total investments to property, plant and equipment and
intangible assets (cash flow)
|
202,589 | 212,646 |
03/31/2011
|
03/31/2010
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
27,332 | 31,502 | ||||||
Ipiranga
|
74,369 | 64,842 | ||||||
Oxiteno
|
24,621 | 25,526 | ||||||
Ultracargo
|
7,073 | 7,703 | ||||||
Other (1)
|
2,517 | 2,308 | ||||||
Total
|
135,912 | 131,881 | ||||||
03/31/2011
|
12/31/2010
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,627,683 | 1,638,815 | ||||||
Ipiranga
|
6,377,455 | 6,376,269 | ||||||
Oxiteno
|
3,080,878 | 3,095,714 | ||||||
Ultracargo
|
1,007,127 | 997,438 | ||||||
Other (1)
|
704,709 | 881,607 | ||||||
Total
|
12,797,852 | 12,989,843 | ||||||
03/31/2011
|
03/31/2010
|
|||||||
Net revenue:
|
||||||||
Brazil
|
10,633,796 | 9,791,985 | ||||||
Latin America, except Brazil and Mexico
|
46,643 | 71,575 | ||||||
North America
|
49,550 | 40,019 | ||||||
Far East
|
54,054 | 13,204 | ||||||
Europe
|
11,615 | 11,815 | ||||||
Other
|
10,416 | 4,794 | ||||||
Total
|
10,806,074 | 9,933,392 | ||||||
20.
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee, set up more than 10 years ago and composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
Amounts in millions of Reais
|
03/31/2011
|
12/31/2010
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instrument)
|
197.7 | 211.0 | ||||||
Foreign trade accounts receivable, net of provision for loss
|
125.9 | 123.6 | ||||||
Advances to foreign suppliers, net of accounts payable arising from imports
|
31.1 | 11.3 | ||||||
Investments in foreign subsidiaries
|
86.5 | 72.6 | ||||||
441.2 | 418.5 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(704.4 | ) | (710.2 | ) | ||||
(704.4 | ) | (710.2 | ) | |||||
Currency hedging instruments
|
97.4 | 122.7 | ||||||
Net asset (liability) position
|
(165.8 | ) | (169.0 | ) | ||||
Net asset (liability) position – RPR1
|
(0.7 | ) | 13.6 | |||||
Net asset (liability) position – Total
|
(166.5 | ) | (155.4 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of March 31, 2011 of RPR reflects the amount of R$ 6.4 million of contracted exchange rate swaps primarily to protect the future imports of oil and to protect foreign currency debt, net of (i) R$ 6.6 million of financing in foreign currency and (ii) R$ 0.5 million of suppliers in foreign currency.
|
Hedging instruments
|
Counterparty | Maturity |
Initial notional amount1
|
Fair value
|
Amounts payable or receivable for the period (03/31/2011)
|
||||||||||||||||||||||||
Amount receivable
|
Amount payable
|
||||||||||||||||||||||||||||
03/31/2011
|
12/31/2010
|
03/31/2011
|
12/31/2010
|
||||||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
||||||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, Deutsche,
|
Apr 2011 to
|
|||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Goldman Sachs,
|
Dec 2015
|
US$ 174.3 | US$ 165.8 | 279.8 | 271.0 | 279.8 | - | |||||||||||||||||||||
Payables in CDI interest rate
|
HSBC, Itaú, Santander
|
US$ (174.3 | ) | US$ (165.8 | ) | (340.0 | ) | (320.0 | ) | - | 340.0 | ||||||||||||||||||
Total result
|
- | - | (60.2 | ) | (49.0 | ) | 279.8 | 340.0 | |||||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
Bradesco, Citibank, Deustche,
|
Apr 2011 to
|
|||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Itaú, Santander
|
Jul 2011
|
US$ 112.2 | US$ 89.2 | 189.3 | 153.0 | 189.3 | - | |||||||||||||||||||||
Payables in U.S. dollars
|
US$ (112.2 | ) | US$ (89.2 | ) | (180.8 | ) | (146.7 | ) | - | 180.8 | |||||||||||||||||||
Total result
|
- | - | 8.5 | 6.3 | 189.3 | 180.8 | |||||||||||||||||||||||
c – Interest rate swaps in R$
|
Banco do Brasil
|
Feb 2012 to
|
|||||||||||||||||||||||||||
Receivables in predetermined interest rate
|
May 2015
|
R$ 1,809.5 | R$ 1,809.5 | 1,976.0 | 1,947.9 | 1,976.0 | - | ||||||||||||||||||||||
Payables in CDI interest rate
|
R$(1,809.5 | ) | R$(1,809.5 | ) | (1,982.0 | ) | (1,931.5 | ) | - | 1.982,0 | |||||||||||||||||||
Total result
|
- | - | (6.0 | ) | 16.4 | 1,976.0 | 1,982.0 | ||||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
Itaú
|
Jun 2011
|
|||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
US$ 60.0 | US$ 60.0 | 97.5 | 98.6 | 97.5 | - | |||||||||||||||||||||||
Payables in fixed interest rate in U.S. dollars
|
US$(60.0 | ) | US$ (60.0 | ) | (99.1 | ) | (100.2 | ) | - | 99.1 | |||||||||||||||||||
Total result
|
- | - | (1.6 | ) | (1.6 | ) | 97.5 | 99.1 | |||||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
|||||||||||||||||||||||||||||
Receivables in U.S. dollars
|
US$ 10.3 | 16.6 | |||||||||||||||||||||||||||
Payables in predetermined interest rate in R$
|
US$(10.3 | ) | (18.1 | ) | |||||||||||||||||||||||||
Total result
|
- | (1.5 | ) | ||||||||||||||||||||||||||
f – Exchange rate swaps payable in U.S. dollars – RPR
|
HSBC
|
Apr 2011
|
|||||||||||||||||||||||||||
Receivables in U.S. dollars
|
US$ 4.0 | US$ 0.9 | 6.4 | 1.6 | 6.4 | - | |||||||||||||||||||||||
Payables in CDI interest rate
|
US$(4.0 | ) | US$(0.9 | ) | (6.8 | ) | (1.7 | ) | - | 6.8 | |||||||||||||||||||
Total result
|
- | - | (0.4 | ) | (0.1 | ) | 6.4 | 6.8 | |||||||||||||||||||||
Total gross result
|
- | - | (59.7 | ) | (29.5 | ) | 2,549.0 | 2,608.7 | |||||||||||||||||||||
Income tax
|
- | - | (5.7 | ) | (5.1 | ) | (5.7 | ) | - | ||||||||||||||||||||
Total net result
|
- | - | (65.4 | ) | (34.6 | ) | 2,543.3 | 2,608.7 | |||||||||||||||||||||
Positive result (see Note 4)
|
- | - | 9.0 | 19.8 | - |
-
|
|||||||||||||||||||||||
Negative result (see Note 14)
|
- | - | (74.4 | ) | (54.4 | ) | - |
-
|
|||||||||||||||||||||
1 In million. Currency as indicated
|
March 31, 2011
|
||||||||
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A –Exchange rate swaps receivable in U.S. dollars
|
(8.4 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
7.8 | - | ||||||
C - Interest rate swaps in R$
|
4.1 | - | ||||||
D - Interest rate swaps in U.S. dollars
|
(0.8 | ) | 0.8 | |||||
E - NDFs (non-deliverable forwards) - RPR
|
(0.9 | ) | 0.9 | |||||
F - Exchange rate swaps payable in U.S. dollars - RPR
|
(0.3 | ) | - | |||||
Total
|
1.5 | 1.7 |
March 31, 2010
|
||||||||
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A –Exchange rate swaps receivable in U.S. dollars
|
(0.8 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
(1.5 | ) | - | |||||
C - Interest rate swaps in R$
|
1.2 | - | ||||||
D - Interest rate swaps in U.S. dollars
|
(0.8 | ) | 0.1 | |||||
E - NDFs (non-deliverable forwards) - RPR
|
0.7 | 1.7 | ||||||
Total
|
(1.2 | ) | 1.8 |
03/31/2011
|
12/31/2010
|
|||||||||||||||
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
90,813 | 90,813 | 72,793 | 72,793 | ||||||||||||
Financial investments
|
2,700,689 | 2,700,689 | 3,127,806 | 3,127,806 | ||||||||||||
Currency and interest hedging instruments
|
8,954 | 8,954 | 19,778 | 19,778 | ||||||||||||
2,800,456 | 2,800,456 | 3,220,377 | 3,220,377 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
4,026,102 | 4,072,461 | 4,140,000 | 4,188,937 | ||||||||||||
Debentures
|
1,249,670 | 1,246,210 | 1,196,116 | 1,182,380 | ||||||||||||
Finance leases
|
3,761 | 3,761 | 5,545 | 5,545 | ||||||||||||
Currency and interest hedging instruments
|
74,449 | 74,449 | 54,372 | 54,372 | ||||||||||||
5,353,982 | 5,396,881 | 5,396,033 | 5,431,234 |
•
|
The fair values of cash on current account are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial information, which correspond to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
For fair value calculation of LPG’s notes in the external market (see Note 14.b) the price quoted in an active market is used.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of March 31, 2011 and December 31, 2010. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries can use quotes provided by the transaction counterparties.
|
(a)
|
Level 1 - prices negotiated (without adjustment) in active markets for identical assets or liabilities;
|
(b)
|
Level 2 - inputs other than prices negotiated in active markets included in Level 1 and observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
|
(c)
|
Level 3 - inputs for the asset or liability which are not based on observable market variables (unobservable inputs).
|
Fair value
03/31/2011
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash and cash equivalents
|
90,813 | 90,813 | - | - | ||||||||||||
Financial investments
|
2,700,689 | 2,529,081 | 171,608 | - | ||||||||||||
Currency and interest hedging instruments
|
8,954 | - | 8,954 | - | ||||||||||||
2,800,456 | 2,619,894 | 180,562 | - | |||||||||||||
Liabilities:
|
||||||||||||||||
Banco do Brasil
|
1,945,973 | - | 1,945,973 | - | ||||||||||||
Currency and interest hedging instruments
|
74,449 | - | 74,449 | - | ||||||||||||
2,020,422 | - | 2,020,422 | - | |||||||||||||
Fair value
12/31/2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash and cash equivalents
|
72,793 | 72,793 | - | - | ||||||||||||
Financial investments
|
3,127,806 | 2,946,279 | 181,527 | - | ||||||||||||
Currency and interest hedging instruments
|
19,778 | - | 19,778 | - | ||||||||||||
3,220,377 | 3,019,072 | 201,305 | - | |||||||||||||
Liabilities:
|
||||||||||||||||
Currency and interest hedging instruments
|
1,916,257 | - | 1,916,257 | - | ||||||||||||
54,372 | - | 54,372 | - | |||||||||||||
1,970,629 | - | 1,970,629 | - | |||||||||||||
Risk |
Scenario I (likely)
|
Scenario II | Scenario III | ||||||||||
Currency swaps receivable in U.S. dollars
|
|||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
57,785 | 144,287 | 230,789 | |||||||||
(2) Debts in dollars
|
appreciation
|
(57,785 | ) | (144,287 | ) | (230,789 | ) | ||||||
(1)+(2)
|
Net Effect
|
- | - | - | |||||||||
Currency swaps payable in U.S. dollars
|
|||||||||||||
(3) Real / U.S. Dollar swaps |
Dollar
|
(2,220 | ) | (48,467 | ) | (94,713 | ) | ||||||
(4) Gross margin of Oxiteno |
devaluation
|
2,220 | 48,467 | 94,713 | |||||||||
(3)+(4)
|
Net Effect
|
- | - | - | |||||||||
NDF exchange (RPR)
|
|||||||||||||
(5) NDF Receivables in U.S. Dollars
|
Dollar
|
- | 1,643 | 3,286 | |||||||||
(6) Petroleum imports / FINIMP
|
appreciation
|
- | (1,642 | ) | (3,284 | ) | |||||||
(5)+(6)
|
Net Effect
|
- | 1 | 2 |
Risk
|
Scenario I
(likely)
|
Scenario II | Scenario III | |||||||||||
Interest rate swap (in dollars)
|
||||||||||||||
(1) LIBOR swap - fixed rate
|
Increase in | - | 25 | 49 | ||||||||||
(2) LIBOR Debt
|
LIBOR | - | (26 | ) | (52 | ) | ||||||||
(1)+(2)
|
Net Effect | - | (1 | ) | (3 | ) |
Risk
|
Scenario I
(likely)
|
Scenario
II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Increase in
|
- | (120,920 | ) | (229,859 | ) | |||||||
(2) Fixed rate financing
|
prefixed rate
|
- | 120,949 | 229,921 | |||||||||
(1)+(2)
|
Net Effect
|
- | 29 | 62 |
21.
|
Contingencies and commitments (Consolidated)
|
Provisions
|
Balance as of
12/31/2010
|
Additions
|
Write-offs
|
Adjustments
|
Balance as of
03/31/2011
|
|||||||||||||||
IRPJ and CSLL
|
194,714 | 9,964 | (221 | ) | 3,728 | 208,185 | ||||||||||||||
PIS and COFINS
|
79,963 | 2,963 | - | 1,538 | 84,464 | |||||||||||||||
ICMS
|
104,069 | 506 | (2,267 | ) | 2,678 | 104,986 | ||||||||||||||
INSS
|
15,136 | - | (956 | ) | 384 | 14,564 | ||||||||||||||
Civil litigation
|
91,644 | 3,271 | (3,430 | ) | 805 | 92,290 | ||||||||||||||
Labor litigation
|
23,259 | 921 | (296 | ) | 545 | 24,429 | ||||||||||||||
Others
|
1,346 | 63 | - | 1 | 1,410 | |||||||||||||||
Total
|
510,131 | 17,688 | (7,170 | ) | 9,679 | 530,328 |
Port
|
Minimun moviment in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment (accumulated until March)
|
Accumulated demand until March (actual)
|
|||||||||||||||
03/31/2011
|
03/31/2010
|
03/31/2011
|
03/31/2010
|
|||||||||||||
In tons of ethylene
|
36,419 | (*) | 40,551 | (*) | 37,762 | 42,697 |
03/31/2011
|
12/31/2010
|
|||||||
Up to 1 year
|
659 | 752 | ||||||
More than 1 year
|
305 | 400 | ||||||
964 | 1,152 |
22.
|
Employee benefits and private pension plan (Consolidated)
|
23.
|
Gross revenue (Consolidated)
|
03/31/2011
|
03/31/2010
|
|||||||
Gross revenue from sale
|
11,098,546 | 10,229,619 | ||||||
Gross revenue from services
|
101,477 | 102,706 | ||||||
Sales tax
|
(347,842 | ) | (350,504 | ) | ||||
Discount and sales return
|
(43,961 | ) | (41,294 | ) | ||||
Other deductions
|
(2,146 | ) | (7,135 | ) | ||||
Net income
|
10,806,074 | 9,933,392 | ||||||
24.
|
Expenses by nature (Consolidated)
|
03/31/2011
|
03/31/2010
|
|||||||
Raw materials and materials for use and
consumption
|
9,772,789 | 9,053,460 | ||||||
Freight and storage
|
167,528 | 139,963 | ||||||
Depreciation and amortization
|
135,912 | 131,881 | ||||||
Personnel expenses
|
281,886 | 252,439 | ||||||
Advertising and marketing
|
33,461 | 34,909 | ||||||
Services provided by third parties
|
32,379 | 29,012 | ||||||
Lease of real property and equipment
|
13,297 | 14,244 | ||||||
Other expenses
|
46,166 | 37,320 | ||||||
Total
|
10,483,418 | 9,693,228 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
9,980,364 | 9,238,108 | ||||||
General and administrative
|
192,734 | 175,854 | ||||||
Selling and marketing
|
310,320 | 279,266 | ||||||
Total
|
10,483,418 | 9,693,228 | ||||||
25.
|
Income on disposal of assets (Consolidated)
|
26.
|
Financial income
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2011
|
03/31/2010 |
03/31/2011
|
03/31/2010
|
|||||||||||||
Financial revenues:
|
||||||||||||||||
Interest on financial investments
|
41,210 | 24,473 | 73,385 | 35,838 | ||||||||||||
Interest from customers
|
- | - | 11,468 | 11,131 | ||||||||||||
Other revenues
|
- | - | 781 | 1,352 | ||||||||||||
41,210 | 24,473 | 85,634 | 48,321 | |||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on financing
|
- | - | (93,364 | ) | (62,191 | ) | ||||||||||
Interest on debentures
|
(36,312 | ) | (27,957 | ) | (36,781 | ) | (27,957 | ) | ||||||||
Interest on finance leases
|
- | - | (176 | ) | (373 | ) | ||||||||||
Bank charges, IOF, and other charges
|
1,761 | 1,217 | (3,985 | ) | (7,684 | ) | ||||||||||
Changes in exchange rates, net of income from hedging instruments
|
- | - | (9,942 | ) | (3,786 | ) | ||||||||||
Provisions updating and other expenses (*)
|
(46 | ) | (42 | ) | (7,761 | ) | (19,580 | ) | ||||||||
(34,597 | ) | (26,782 | ) | (152,009 | ) | (121,571 | ) | |||||||||
Financial income
|
6,613 | (2,309 | ) | (66,375 | ) | (73,250 | ) |
27.
|
Earnings per share
|
Basic and diluted earnings per share
|
03/31/2011
|
03/31/2010
|
||||||
Net income of the Company
|
193,015 | 125,235 | ||||||
Weighted average shares outstanding (in thousands)
|
533,989 | 533,989 | ||||||
Basic and diluted earnings per share – whole R$
(common and preferred shares)
|
0.36 | 0.23 |
Basic and diluted earnings per share
|
03/31/2011
|
03/31/2010
|
||||||
Net income attributable to shareholders of the Company
|
193,015 | 126,045 | ||||||
Weighted average shares outstanding (in thousands)
|
533,989 | 533,989 | ||||||
Basic and diluted earnings per share – whole R$
(common and preferred shares)
|
0.36 | 0.24 |
Weighted average shares outstanding (in thousands)
|
03/31/2011
|
03/31/2010
|
||||||
Weighted average shares outstanding for basic per share:
|
||||||||
Dilution effect
|
533,989 | 533,989 | ||||||
Stock compensation plan
|
2,074 | 1,813 | ||||||
Weighted average shares outstanding for diluted
per share:
|
536,063 | 535,802 |
28.
|
Reconciliation between information under New BRGAAP and IFRS (Parent company)
|
Net income attributable to shareholders of the Company
|
03/31/2010
|
|||
Net income under New BRGAAP
|
125,235 | |||
IFRS adoption effects:
|
||||
Amortization and write-off of deferred charges (see Note 2)
|
1,227 | |||
Social contribution and income taxes
|
(417 | ) | ||
Total
|
810 | |||
Net income under IFRS
|
126,045 |
29.
|
Subsequent event
|
Mar-31-11
|
|||
Common
|
Preferred
|
Total
|
|
Controlling Shareholders
|
134,992,228
|
161,084
|
135,153,312
|
Board of Directors¹
|
184
|
168,025
|
168,209
|
Officers²
|
-
|
1,263,100
|
1,263,100
|
Fiscal Council
|
-
|
4,400
|
4,400
|
Note: ¹Shares owned by members of the Board of Directors which were not included in Controlling Shareholders' position.
|
|||
Should the member not be part of the controlling group, only its direct ownership is included.
|
|||
²Shares owned by Officers which were not included in Controlling Shareholders' position
|
Mar-31-11
|
Mar-31-10
|
||||||
Common
|
Preferred
|
Total
|
Common
|
Preferred
|
Total
|
||
Controlling Shareholders
|
134,992,228
|
161,084
|
135,153,312
|
134,992,228
|
161,084
|
135,153,312
|
|
Board of Directors¹
|
184
|
168,025
|
168,209
|
184
|
168,028
|
168,212
|
|
Officers²
|
-
|
1,263,100
|
1,263,100
|
-
|
1,043,100
|
1,043,100
|
|
Fiscal Council
|
-
|
4,400
|
4,400
|
-
|
4,400
|
4,400
|
|
Note: ¹Shares owned by member of the Board of Directors which were not included in Controlling Shareholders' position
|
|||||||
Should the member not be part of the controlling group, only its direct ownership is included.
|
|||||||
²Shares owned by Officers which were not included in Controlling Shareholders' position
|
Common
|
Preferred
|
Total
|
|
Total Shares
|
197,719,588
|
346,664,408
|
544,383,996
|
( - ) Shares held in treasury
|
26,468
|
8,295,088
|
8,321,556
|
( - ) Shares owned by Controlling Shareholders
|
134,992,228
|
161,084
|
135,153,312
|
( - ) Shares owned by Management
|
184
|
1,431,125
|
1,431,309
|
( - ) Shares owned by affiliates*
|
-
|
810,800
|
810,800
|
Free-float
|
62,700,708
|
335,966,311
|
398,667,019
|
% Free-float / Total Shares
|
31.71%
|
96.91%
|
73.23%
|
*Subsidiaries
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
Ultra S.A. Participações
|
130,586,776
|
66.05%
|
48
|
0.00%
|
130,586,824
|
23.99%
|
Aberdeen Asset Management PLC1
|
-
|
-
|
47,771,140
|
13.78%
|
47,771,140
|
8.78%
|
Parth Investments Company2
|
37,246,920
|
18.84%
|
5,587,036
|
1.61%
|
42,833,956
|
7.87%
|
Caixa de Previdência dos Funcionários do Banco do Brasil3
|
-
|
-
|
31,720,499
|
9.15%
|
31,720,499
|
5.83%
|
Monteiro Aranha S.A.4
|
20,850,548
|
10.55%
|
4,034,477
|
1.16%
|
24,885,025
|
4.57%
|
Dodge & Cox, Inc.5
|
-
|
-
|
24,314,528
|
7.01%
|
24,314,528
|
4.47%
|
Genesis Asset Managers LLP1
|
-
|
-
|
17,367,176
|
5.01%
|
17,367,176
|
3.19%
|
Shares held in treasury
|
26,468
|
0.01%
|
8,295,088
|
2.39%
|
8,321,556
|
1.53%
|
Others
|
9,008,876
|
4.56%
|
207,574,416
|
59.88%
|
216,583,292
|
39.79%
|
TOTAL
|
197,719,588
|
100.00%
|
346,664,408
|
100.00%
|
544,383,996
|
100.00%
|
1 Fund managers headquartered in England (according to relevant shareholder position notice disclosed by the respective funds)
|
2 Company headquartered outside of Brazil, ownership information is not available
|
3 Pension fund of employees of Banco do Brasil headquartered in Brazil
|
4 Brazilian public listed company, ownership information is publicly available
|
5 Fund managers headquartered in the United States (according to relevant shareholder position notice disclosed by the respective funds)
|
ULTRA S.A. PARTICIPAÇÕES
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
Fábio Igel
|
12,065,160
|
19.09%
|
4,954,685
|
19.55%
|
17,019,845
|
19.22%
|
Ana Maria Villela Igel
|
2,570,136
|
4.07%
|
9,208,690
|
36.34%
|
11,778,826
|
13.30%
|
Christy Participações Ltda.
|
6,425,199
|
10.17%
|
4,990,444
|
19.69%
|
11,415,643
|
12.89%
|
Paulo Guilherme Aguiar Cunha
|
10,654,109
|
16.86%
|
-
|
-
|
10,654,109
|
12.03%
|
Márcia Igel Joppert
|
7,084,323
|
11.21%
|
2,062,988
|
8.14%
|
9,147,311
|
10.33%
|
Rogério Igel
|
7,311,004
|
11.57%
|
1,615,027
|
6.37%
|
8,926,031
|
10.08%
|
Joyce Igel de Castro Andrade
|
6,398,967
|
10.12%
|
2,062,989
|
8.14%
|
8,461,956
|
9.56%
|
Lucio de Castro Andrade Filho
|
3,775,470
|
5.97%
|
-
|
-
|
3,775,470
|
4.26%
|
Others
|
6,917,680
|
10.95%
|
448,063
|
1.77%
|
7,365,743
|
8.32%
|
TOTAL
|
63,202,048
|
100.00%
|
25,342,886
|
100.00%
|
88,544,934
|
100.00%
|
Others: other individuals, none of them holding more than 5%
|
CHRISTY PARTICIPAÇÕES LTDA.
|
Capital Stock
|
%
|
||||
Maria da Conceição Coutinho Beltrão
|
3,066
|
34.90%
|
||||
Hélio Marcos Coutinho Beltrão
|
1,906
|
21.70%
|
||||
Cristiana Coutinho Beltrão
|
1,906
|
21.70%
|
||||
Maria Coutinho Beltrão
|
1,906
|
21.70%
|
||||
TOTAL
|
8,784
|
100.00%
|
(R$ million)
|
1Q11
|
1Q10
|
4Q10
|
Variation
1Q11X 1Q10
|
Variation
1Q11x 4Q10
|
Net sales and services
|
10,806.1
|
9,933.4
|
11,255.1
|
9%
|
-4%
|
Cost of sales and services
|
(9,980.4)
|
(9,238.1)
|
(10,406.2)
|
8%
|
-4%
|
Gross Profit
|
825.7
|
695.3
|
849.0
|
19%
|
-3%
|
Selling, general and administrative expenses
|
(503.1)
|
(455.1)
|
(520.8)
|
11%
|
-3%
|
Other operating income (expense), net
|
8.6
|
7.1
|
(1.0)
|
21%
|
943%
|
Income from sale of assets
|
2.7
|
0.4
|
69.7
|
595%
|
-96%
|
Income from operations before financial items
|
334.0
|
247.7
|
396.8
|
35%
|
-16%
|
Financial (expense) income, net
|
(66.4)
|
(73.3)
|
(64.4)
|
- 9%
|
3%
|
Equity in subsidiaries and affiliated companies
|
0.1
|
0.0
|
0.2
|
404%
|
-23%
|
Income before taxes and social contribution
|
267.7
|
174.4
|
332.5
|
53%
|
-19%
|
Income and social contribution taxes
|
(81.5)
|
(58.7)
|
(93.8)
|
39%
|
-13%
|
Benefit of tax holidays
|
7.9
|
7.1
|
6.3
|
11%
|
26%
|
Net income for the year
|
194.2
|
122.9
|
245.0
|
58%
|
-21%
|
Net income attributable to Ultrapar
|
193.0
|
126.0
|
244.7
|
53%
|
-21%
|
Net income attributable to non-controlling interests
|
1.2
|
(3.2)
|
0.3
|
n/a
|
316%
|
EBITDA
|
467.1
|
379.1
|
464.9
|
23%
|
0%
|
Volume – LPG sales – thousand tons
|
381.4
|
370.6
|
403.2
|
3%
|
-5%
|
Volume – Fuels sales – thousand of cubic meters
|
4,898.1
|
4,596.8
|
5,324.3
|
7%
|
-8%
|
Volume – Chemicals sales – thousand tons
|
156.3
|
163.8
|
170.0
|
-5%
|
-8%
|
R$ million
|
1Q11
|
1Q10
|
4Q10
|
Variation
1Q11 X 1Q10
|
Variation
1Q11 x 4Q10
|
Ultrapar
|
467.1
|
379.1
|
464.9
|
23%
|
0%
|
Ultragaz
|
72.6
|
70.9
|
56.6
|
2%
|
28%
|
Ipiranga
|
286.5
|
227.7
|
321.4
|
26%
|
-11%
|
Oxiteno
|
74.5
|
38.0
|
53.9
|
96%
|
38%
|
Ultracargo
|
28.5
|
30.4
|
25.0
|
-6%
|
14%
|
Results conference call
Brazilian conference call
May 13th, 2011
10:00 a.m. (US EST)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
May 13th, 2011
11:30 a.m. (US EST)
Participants in the USA: 1 877 317 6776
Participants in Brazil: 0800 891 0015
Participants International: +1 412 317 6776
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$ 27.03/share (03/31/11)
UGP = US$ 16.95/ADR (03/31/11)
|
We reported in this 1Q11 another quarter of significant and consistent earnings progression, presenting a 23% growth in EBITDA and a 58% growth in net earnings. In April, we announced a new corporate governance structure for Ultrapar aiming to deepen the alignment of interests and to endure the company’s growth, a structure that includes conversion of each preferred share into one common share, the migration to the Novo Mercado listing segment and amendments to the bylaws that strengthen the company’s corporate governance.
Ø ULTRAPAR’S NET SALES REACH R$ 11 BILLION IN 1Q11, 9% GROWTH OVER 1Q10
Ø ULTRAPAR’S EBITDA REACHES R$ 467 MILLION IN 1Q11, UP 23% OVER 1Q10
Ø ULTRAPAR’S NET EARNINGS REACH R$ 194 MILLION IN 1Q11, 58% HIGHER THAN THAT IN 1Q10.
“We entered 2011 presenting our nineteenth consecutive quarter of EBITDA growth, as a result of the benefits from the larger operating scale and our focus on value creation. With an eye on the future, we took in April an important step in our corporate governance evolution process. We announced the proposal for the migration to the Novo Mercado, under conditions that exceed the requirements of this listing segment of BM&FBOVESPA, establishing a differentiated corporate governance standard in Brazil. This new structure aims to position Ultrapar to repeat the performance of the last ten years, when our results grew at a pace exceeding 20% per year.”
Pedro Wongtschowski – CEO
|
IPIRANGA EX-NON-RECURRING EXPENSES | ||||||||||||||||||||||||||||
QUARTER ENDED IN | ||||||||||||||||||||||||||||
DECEMBER 2010
|
SEPTEMBER 2010
|
JUNE 2010
|
MARCH 2010¹
|
DECEMBER 2009
|
SEPTEMBER 2009
|
JUNE 2009
|
||||||||||||||||||||||
Net sales
|
9,754.6 | 9,320.5 | 8,843.0 | 8,584.3 | 8,983.8 | 8,175.6 | 8,212.9 | |||||||||||||||||||||
Cost of sales and services
|
(9,194.8 | ) | (8,842.2 | ) | (8,363.2 | ) | (8,120.7 | ) | (8,485.1 | ) | (7,743.0 | ) | (7,780.3 | ) | ||||||||||||||
Gross profit
|
559.8 | 478.2 | 479.9 | 463.6 | 498.7 | 432.6 | 432.6 | |||||||||||||||||||||
Operating expenses
|
(317.5 | ) | (293.6 | ) | (281.0 | ) | (274.6 | ) | (292.0 | ) | (273.6 | ) | (281.9 | ) | ||||||||||||||
Selling
|
(196.0 | ) | (193.3 | ) | (187.0 | ) | (184.8 | ) | (181.6 | ) | (168.5 | ) | (170.7 | ) | ||||||||||||||
General and administrative
|
(121.5 | ) | (100.3 | ) | (94.0 | ) | (89.8 | ) | (110.3 | ) | (105.1 | ) | (111.2 | ) | ||||||||||||||
Other operating results
|
10.0 | 6.8 | 5.4 | 6.6 | 8.6 | 3.3 | 2.4 | |||||||||||||||||||||
Operational income2
|
252.4 | 191.4 | 204.3 | 195.6 | 215.3 | 162.3 | 153.1 | |||||||||||||||||||||
EBITDA
|
322.8 | 258.7 | 270.8 | 260.4 | 291.7 | 235.9 | 217.1 | |||||||||||||||||||||
Depreciation and amortization
|
70.5 | 67.2 | 66.5 | 64.8 | 76.4 | 73.6 | 63.9 | |||||||||||||||||||||
EBITDA margin (R$/m³)
|
61 | 49 | 54 | 57 | 58 | 49 | 47 |
Ultrapar – Consolidated data
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Net sales and services
|
10,806
|
9,933
|
11,255
|
9%
|
(4%)
|
Gross profit
|
826
|
695
|
849
|
19%
|
(3%)
|
Operating profit
|
334
|
248
|
397
|
35%
|
(16%)
|
EBITDA
|
467
|
379
|
465
|
23%
|
0%
|
Net earnings¹
|
194
|
123
|
245
|
58%
|
(21%)
|
Earnings attributable to Ultrapar per share²
|
0.36
|
0.24
|
0.46
|
53%
|
(21%)
|
Amounts in R$ million (except for EPS)
|
Ultragaz – Operational data
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Total volume (000 tons)
|
381
|
371
|
403
|
3%
|
(5%)
|
Bottled
|
260
|
257
|
280
|
1%
|
(7%)
|
Bulk
|
122
|
114
|
123
|
7%
|
(1%)
|
Ipiranga – Operational data
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Total volume (000 m³)
|
4,898
|
4,597
|
5,324
|
7%
|
(8%)
|
Diesel
|
2,587
|
2,488
|
2,846
|
4%
|
(9%)
|
Gasoline, ethanol and NGV
|
2,210
|
1,999
|
2,362
|
11%
|
(6%)
|
Other3
|
101
|
109
|
116
|
(7%)
|
(12%)
|
Oxiteno – Operational data
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Total volume (000 tons)
|
156
|
164
|
170
|
(5%)
|
(8%)
|
Product mix
|
|||||
Specialty chemicals
|
150
|
152
|
158
|
(1%)
|
(5%)
|
Glycols
|
7
|
12
|
12
|
(45%)
|
(45%)
|
Geographical mix
|
|||||
Sales in Brazil
|
108
|
117
|
117
|
(7%)
|
(7%)
|
Sales outside Brazil
|
48
|
47
|
53
|
3%
|
(10%)
|
Ultracargo – Operational data
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Effective storage4 (000 m3)
|
534
|
535
|
528
|
0%
|
1%
|
Macroeconomic indicators
|
1Q11
|
1Q10
|
4Q10
|
D (%)
1Q11v1Q10
|
D (%)
1Q11v4Q10
|
Average exchange rate (R$/US$)
|
1.67
|
1.80
|
1.70
|
(7%)
|
(2%)
|
Brazilian interbank interest rate (CDI)
|
2.6%
|
2.0%
|
2.6%
|
||
Inflation in the period (IPCA)
|
2.4%
|
2.1%
|
2.2%
|
Highlights
|
Ø
|
Ultrapar announces its new corporate governance structure – On April 4th, 2011, the Board of Directors of Ultrapar resolved to submit to the extraordinary shareholders' meeting (“Extraordinary Shareholders’ Meeting”) and to a special preferred shareholder’s meeting (“Preferred Shareholders’ Meeting”) a proposal to (i) convert any and all shares of preferred stock issued by the company into shares of common stock, on a 1-to-1 conversion ratio, (ii) amend the company’s current bylaws (Estatuto Social), modifying several of its provisions, aiming to strengthen the company’s corporate governance, and (iii) adhere to the Novo Mercado segment of BM&FBOVESPA.
|
Ø
|
Stages to implement the new corporate governance structure – Following the disclosure of the new corporate governance structure, Ultrapar started discussions with BM&FBOVESPA in order to obtain all necessary authorizations to list its shares on the Novo Mercado segment, including through the submission of the proposed amendments to its bylaws.
|
Executive summary of the results
|
Operational performance
|
Economic-financial performance
|
·
|
At Ultragaz, R$ 50 million were invested, directed mainly to new clients in the bulk segment, expansion and modernization projects at bottling facilities and renewal of LPG bottles.
|
·
|
At Ipiranga, R$ 102 million were invested, mainly in (i) conversion of unbranded service stations and new service stations, (ii) renewal of the distribution network and (iii) expansion of storage capacity. Of the total amounted invested, R$ 97 million were related to additions to property, plant and equipment and intangible assets, of which R$ 30 million were invested in the acquisition of a new distribution terminal in Porto Velho, and R$ 6 million were related to financing to clients, net of repayments.
|
·
|
At Oxiteno, R$ 21 million were invested, mainly concentrated on the project to expand the ethylene oxide production capacity in Camaçari and on the maintenance of its production plants.
|
·
|
Ultracargo invested R$ 11 million, directed mainly to the expansion in the terminals of Suape (30 thousand m3) and Santos (46 thousand m3) and in the maintenance of its terminals.
|
R$ million
|
1Q11
|
||
Additions to fixed and intangible assets1
|
|||
Ultragaz
|
50
|
||
Ipiranga
|
97
|
||
Oxiteno
|
21
|
||
Ultracargo
|
11
|
||
Total – additions to fixed and intangible assets1
|
183
|
||
Financing to clients2 – Ipiranga
|
6
|
||
Acquisition (disposal) of equity interest
|
26
|
||
Total investments, net of disposals and repayments
|
214
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
|
Operational and market information
|
Financial focus
|
1Q11
|
1Q10
|
4Q10
|
EBITDA margin Ultrapar
|
4.3%
|
3.8%
|
4.1%
|
Net margin Ultrapar
|
1.8%
|
1.2%
|
2.2%
|
Focus on human resources
|
1Q11
|
1Q10
|
4Q10
|
Number of employees – Ultrapar
|
8,916
|
9,397
|
8,883
|
Number of employees – Ultragaz
|
4,092
|
4,010
|
4,104
|
Number of employees – Ipiranga
|
2,339
|
2,293
|
2,326
|
Number of employees – Oxiteno
|
1,601
|
1,524
|
1,565
|
Number of employees – Ultracargo
|
551
|
1,245
|
546
|
Focus on capital markets1
|
1Q11
|
1Q10
|
4Q10
|
Number of shares (000)
|
544,384
|
544,384
|
544,384
|
Market capitalization2 – R$ million
|
14,357
|
11,303
|
14,184
|
BM&FBOVESPA1
|
1Q11
|
1Q10
|
4Q10
|
Average daily volume (shares)
|
919,897
|
1,204,240
|
795,967
|
Average daily volume (R$ 000)
|
24,225
|
24,975
|
20,694
|
Average share price (R$/share)
|
26.3
|
20.7
|
26.0
|
NYSE1
|
1Q11
|
1Q10
|
4Q10
|
Quantity of ADRs3 (000 ADRs)
|
55,196
|
52,109
|
55,504
|
Average daily volume (ADRs)
|
323,898
|
346,000
|
372,607
|
Average daily volume (US$ 000)
|
5,148
|
3,992
|
5,750
|
Average share price (US$/ADR)
|
15.9
|
11.5
|
15.4
|
Total1
|
1Q11
|
1Q10
|
4Q10
|
Average daily volume (shares)
|
1,243,795
|
1,550,240
|
1,168,574
|
Average daily volume (R$ 000)
|
32,802
|
32,188
|
30,447
|
|
1
|
Information retroactively adjusted to reflect the 1:4 stock split approved in the Special Shareholders’ Meeting held on February 10th, 2011.
|
2
|
Calculated based on the weighted average price in the period.
|
3
|
1 ADR = 1 preferred share
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
ASSETS
|
||||||||||||
Cash and financial investments
|
2,792.6 | 1,911.9 | 3,200.6 | |||||||||
Trade accounts receivable
|
1,738.4 | 1,589.0 | 1,715.7 | |||||||||
Inventories
|
1,258.5 | 1,012.0 | 1,133.5 | |||||||||
Taxes
|
326.8 | 310.5 | 354.3 | |||||||||
Other
|
74.1 | 81.5 | 53.3 | |||||||||
Total Current Assets
|
6,190.4 | 4,904.9 | 6,457.5 | |||||||||
Investments
|
15.5 | 14.8 | 15.3 | |||||||||
Property, plant and equipment and intangibles
|
5,365.9 | 5,063.9 | 5,349.3 | |||||||||
Financial investments
|
7.9 | 7.2 | 19.8 | |||||||||
Trade accounts receivable
|
99.2 | 75.6 | 96.7 | |||||||||
Deferred income tax
|
575.0 | 675.3 | 564.4 | |||||||||
Escrow deposits
|
394.2 | 323.8 | 380.7 | |||||||||
Other
|
149.7 | 123.1 | 106.2 | |||||||||
Total Non-Current Assets
|
6,607.4 | 6,283.7 | 6,532.4 | |||||||||
TOTAL ASSETS
|
12,797.9 | 11,188.6 | 12,989.8 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debenturers
|
1,338.0 | 754.4 | 820.5 | |||||||||
Suppliers
|
876.8 | 667.6 | 941.2 | |||||||||
Payroll and related charges
|
190.6 | 133.1 | 228.2 | |||||||||
Taxes
|
218.1 | 196.3 | 234.7 | |||||||||
Other
|
104.4 | 90.5 | 293.4 | |||||||||
Total Current Liabilities
|
2,727.9 | 1,841.8 | 2,517.9 | |||||||||
Loans, financing and debenturers
|
4,015.9 | 3,705.9 | 4,575.5 | |||||||||
Provision for contingencies
|
488.8 | 527.2 | 470.5 | |||||||||
Post-retirement benefits
|
92.4 | 90.1 | 93.2 | |||||||||
Other
|
168.3 | 135.4 | 157.1 | |||||||||
Total Non-Current Liabilities
|
4,765.5 | 4,458.6 | 5,296.3 | |||||||||
TOTAL LIABILITIES
|
7,493.5 | 6,300.4 | 7,814.3 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Reserves
|
1,529.1 | 1,281.2 | 1,529.2 | |||||||||
Treasury shares
|
(120.0 | ) | (123.7 | ) | (120.0 | ) | ||||||
Others
|
174.9 | 13.5 | 47.3 | |||||||||
Non-controlling interest
|
23.6 | 20.5 | 22.3 | |||||||||
TOTAL STOCKHOLDERS' EQUITY
|
5,304.4 | 4,888.2 | 5,175.6 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
12,797.9 | 11,188.6 | 12,989.8 | |||||||||
Cash and financial investments
|
2,800.5 | 1,919.1 | 3,220.4 | |||||||||
Debt
|
5,354.0 | 4,460.2 | 5,396.0 | |||||||||
Net cash (debt)
|
(2,553.5 | ) | (2,541.1 | ) | (2,175.7 | ) |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales and services
|
10,806.1 | 9,933.4 | 11,255.1 | |||||||||
Cost of sales and services
|
(9,980.4 | ) | (9,238.1 | ) | (10,406.2 | ) | ||||||
Gross profit
|
825.7 | 695.3 | 849.0 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(310.3 | ) | (279.3 | ) | (303.5 | ) | ||||||
General and administrative
|
(192.7 | ) | (175.9 | ) | (217.4 | ) | ||||||
Other operating income (expenses), net
|
8.6 | 7.1 | (1.0 | ) | ||||||||
Income from sale of assets
|
2.7 | 0.4 | 69.7 | |||||||||
Operating income
|
334.0 | 247.7 | 396.8 | |||||||||
Financial results
|
||||||||||||
Financial income
|
85.6 | 48.3 | 81.8 | |||||||||
Financial expenses
|
(152.0 | ) | (121.6 | ) | (146.2 | ) | ||||||
Equity in earnings (losses) of affiliates
|
0.1 | 0.0 | 0.2 | |||||||||
Income before income and social contribution taxes
|
267.7 | 174.4 | 332.5 | |||||||||
Provision for income and social contribution taxes
|
||||||||||||
Current
|
(61.1 | ) | (30.9 | ) | (59.2 | ) | ||||||
Deferred
|
(20.3 | ) | (27.8 | ) | (34.6 | ) | ||||||
Benefit of tax holidays
|
7.9 | 7.1 | 6.3 | |||||||||
Net Income
|
194.2 | 122.9 | 245.0 | |||||||||
Net income attributable to:
|
||||||||||||
Shareholders of Ultrapar
|
193.0 | 126.0 | 244.7 | |||||||||
Non-controlling shareholders of the subsidiaries
|
1.2 | (3.2 | ) | 0.3 | ||||||||
EBITDA
|
467.1 | 379.1 | 464.9 | |||||||||
Depreciation and amortization
|
135.9 | 131.9 | 137.8 | |||||||||
Total investments, net of disposals and repayments
|
213.8 | 204.5 | 270.2 | |||||||||
RATIOS
|
||||||||||||
Earnings per share - R$
|
0.36 | 0.24 | 0.46 | |||||||||
Net debt / Stockholders' equity
|
0.48 | 0.52 | 0.42 | |||||||||
Net debt / LTM EBITDA
|
1.37 | 1.67 | 1.22 | |||||||||
Net interest expense / EBITDA
|
0.14 | 0.19 | 0.14 | |||||||||
Gross margin
|
7.6 | % | 7.0 | % | 7.5 | % | ||||||
Operating margin
|
3.1 | % | 2.5 | % | 3.5 | % | ||||||
EBITDA margin
|
4.3 | % | 3.8 | % | 4.1 | % |
JAN - MAR
|
||||||||
2011
|
2010
|
|||||||
Cash Flows from operating activities
|
201.2 | 75.9 | ||||||
Net income
|
194.2 | 122.9 | ||||||
Depreciation and amortization
|
135.9 | 131.9 | ||||||
Working capital
|
(233.5 | ) | (281.7 | ) | ||||
Financial expenses (A)
|
123.6 | 91.0 | ||||||
Deferred income and social contribution taxes
|
20.3 | 27.8 | ||||||
Income from sale of assets
|
(2.7 | ) | (0.4 | ) | ||||
Other (B)
|
(36.6 | ) | (15.6 | ) | ||||
Cash Flows from investing activities
|
(208.0 | ) | (208.2 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(182.5 | ) | (208.2 | ) | ||||
Acquisition and sale of equity investments
|
(25.5 | ) | - | |||||
Cash Flows from (used in) financing activities
|
(413.1 | ) | (283.6 | ) | ||||
Debt raising
|
135.5 | 1,048.1 | ||||||
Amortization of debt
|
(297.8 | ) | (1,155.4 | ) | ||||
Related companies
|
- | (1.8 | ) | |||||
Dividends paid (C)
|
(250.8 | ) | (163.1 | ) | ||||
Other (D)
|
- | (11.4 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
(419.9 | ) | (415.8 | ) | ||||
Cash and cash equivalents at the beginning of the period (E)
|
3,220.4 | 2,334.9 | ||||||
Cash and cash equivalents at the end of the period (E)
|
2,800.5 | 1,919.1 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid for interest (F)
|
39.2 | 117.9 | ||||||
Cash paid for income and social contribution taxes (G)
|
17.6 | 15.2 |
(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 noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D)
|
Non-controlling interest portion in the capital reduction of Utingás, in which Ultragaz holds a 56% stake.
|
(E)
|
Includes long term financial investments.
|
(F)
|
Included in cash flow from (used in) financing activities.
|
(G)
|
Included in cash flow from (used in) operating activities.
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
170.0 | 169.2 | 160.3 | |||||||||
Trade accounts receivable - noncurrent portion
|
23.5 | 29.7 | 24.3 | |||||||||
Inventories
|
39.1 | 38.7 | 46.7 | |||||||||
Taxes
|
14.4 | 5.4 | 12.2 | |||||||||
Escrow deposits
|
99.1 | 86.1 | 95.8 | |||||||||
Other
|
22.6 | 28.1 | 22.7 | |||||||||
Property, plant and equipment and intangibles
|
578.9 | 531.5 | 557.0 | |||||||||
TOTAL OPERATING ASSETS
|
947.6 | 888.8 | 919.0 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
30.1 | 26.1 | 36.8 | |||||||||
Payroll and related charges
|
60.2 | 49.9 | 79.7 | |||||||||
Taxes
|
6.9 | 5.3 | 6.8 | |||||||||
Provision for contingencies
|
45.1 | 49.2 | 42.8 | |||||||||
Other accounts payable
|
6.8 | 7.5 | 6.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
149.1 | 138.0 | 172.5 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales
|
866.4 | 841.6 | 921.8 | |||||||||
Cost of sales and services
|
(736.0 | ) | (715.0 | ) | (781.2 | ) | ||||||
Gross profit
|
130.4 | 126.6 | 140.6 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(59.4 | ) | (58.1 | ) | (68.3 | ) | ||||||
General and administrative
|
(25.5 | ) | (28.7 | ) | (32.5 | ) | ||||||
Other operating income (expenses), net
|
(0.3 | ) | (0.5 | ) | (12.3 | ) | ||||||
Operating income1
|
45.2 | 39.4 | 27.6 | |||||||||
EBITDA
|
72.6 | 70.9 | 56.6 | |||||||||
Depreciation and amortization
|
27.3 | 31.5 | 29.0 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/ton)
|
342 | 342 | 349 | |||||||||
Operating margin (R$/ton)
|
119 | 106 | 68 | |||||||||
EBITDA margin (R$/ton)
|
190 | 191 | 140 |
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,175.8 | 1,084.9 | 1,203.6 | |||||||||
Trade accounts receivable - noncurrent portion
|
75.3 | 45.6 | 72.0 | |||||||||
Inventories
|
791.8 | 667.0 | 717.4 | |||||||||
Taxes
|
126.7 | 122.1 | 128.7 | |||||||||
Other
|
140.0 | 142.0 | 120.2 | |||||||||
Property, plant and equipment and intangibles
|
2,242.3 | 2,030.5 | 2,244.6 | |||||||||
TOTAL OPERATING ASSETS
|
4,551.8 | 4,092.1 | 4,486.5 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
722.4 | 539.9 | 775.0 | |||||||||
Payroll and related charges
|
59.2 | 37.8 | 71.6 | |||||||||
Post-retirement benefits
|
86.0 | 86.6 | 86.0 | |||||||||
Taxes
|
102.2 | 120.6 | 120.7 | |||||||||
Provision for contingencies
|
205.8 | 288.9 | 204.5 | |||||||||
Other accounts payable
|
126.2 | 115.9 | 135.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,301.7 | 1,189.7 | 1,393.2 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales
|
9,333.4 | 8,565.4 | 9,754.6 | |||||||||
Cost of sales and services
|
(8,808.6 | ) | (8,124.2 | ) | (9,194.8 | ) | ||||||
Gross profit
|
524.8 | 441.2 | 559.8 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(212.9 | ) | (186.1 | ) | (196.8 | ) | ||||||
General and administrative
|
(108.1 | ) | (98.8 | ) | (122.2 | ) | ||||||
Other operating income (expenses), net
|
8.3 | 6.6 | 10.0 | |||||||||
Operating income1
|
212.1 | 162.9 | 250.9 | |||||||||
EBITDA
|
286.5 | 227.7 | 321.4 | |||||||||
Depreciation and amortization
|
74.4 | 64.8 | 70.5 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/m3)
|
107 | 96 | 105 | |||||||||
Operating margin (R$/m3)
|
43 | 35 | 47 | |||||||||
EBITDA margin (R$/m3)
|
58 | 50 | 60 |
1 Before income from sale of assets
|
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
370.8 | 304.2 | 328.8 | |||||||||
Inventories
|
418.7 | 280.4 | 345.6 | |||||||||
Taxes
|
112.0 | 114.6 | 111.0 | |||||||||
Other
|
74.0 | 59.9 | 71.9 | |||||||||
Property, plant and equipment and intangibles
|
1,556.6 | 1,520.0 | 1,564.3 | |||||||||
TOTAL OPERATING ASSETS
|
2,532.1 | 2,279.1 | 2,421.6 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
112.5 | 91.0 | 108.9 | |||||||||
Payroll and related charges
|
54.4 | 27.1 | 58.5 | |||||||||
Taxes
|
24.9 | 20.5 | 19.8 | |||||||||
Provision for contingencies
|
67.8 | 51.6 | 63.5 | |||||||||
Other accounts payable
|
6.6 | 5.1 | 8.7 | |||||||||
TOTAL OPERATING LIABILITIES
|
266.1 | 195.3 | 259.3 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales
|
548.3 | 471.9 | 524.1 | |||||||||
Cost of goods sold
|
||||||||||||
Variable
|
(343.0 | ) | (328.9 | ) | (341.1 | ) | ||||||
Fixed
|
(52.4 | ) | (42.0 | ) | (50.4 | ) | ||||||
Depreciation and amortization
|
(22.4 | ) | (24.1 | ) | (27.0 | ) | ||||||
Gross profit
|
130.5 | 76.8 | 105.6 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(35.7 | ) | (33.9 | ) | (36.8 | ) | ||||||
General and administrative
|
(44.1 | ) | (30.5 | ) | (43.7 | ) | ||||||
Other operating income (expenses), net
|
(0.8 | ) | 0.0 | 0.2 | ||||||||
Operating income1
|
49.9 | 12.5 | 25.2 | |||||||||
EBITDA
|
74.5 | 38.0 | 53.9 | |||||||||
Depreciation and amortization
|
24.6 | 25.5 | 28.7 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/ton)
|
835 | 469 | 621 | |||||||||
Operating margin (R$/ton)
|
319 | 76 | 149 | |||||||||
EBITDA margin (R$/ton)
|
476 | 232 | 317 |
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
21.6 | 26.9 | 15.4 | |||||||||
Inventories
|
1.4 | 2.4 | 1.4 | |||||||||
Taxes
|
6.6 | 6.4 | 6.8 | |||||||||
Other
|
12.9 | 18.0 | 10.2 | |||||||||
Property, plant and equipment and intangibles
|
681.6 | 684.4 | 678.1 | |||||||||
TOTAL OPERATING ASSETS
|
724.1 | 738.2 | 711.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
9.9 | 14.8 | 15.2 | |||||||||
Payroll and related charges
|
13.8 | 15.9 | 14.5 | |||||||||
Taxes
|
4.3 | 2.9 | 3.8 | |||||||||
Provision for contingencies
|
12.9 | 3.8 | 12.6 | |||||||||
Other accounts payable¹
|
40.2 | 34.7 | 35.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
81.1 | 72.2 | 81.5 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales
|
61.9 | 82.5 | 59.2 | |||||||||
Cost of sales and services
|
(26.3 | ) | (41.1 | ) | (25.9 | ) | ||||||
Gross profit
|
35.6 | 41.4 | 33.3 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(1.8 | ) | (0.7 | ) | (1.4 | ) | ||||||
General and administrative
|
(13.6 | ) | (18.9 | ) | (15.0 | ) | ||||||
Other operating income (expenses), net
|
1.3 | 0.9 | 1.1 | |||||||||
Operating income1
|
21.4 | 22.7 | 18.0 | |||||||||
EBITDA
|
28.5 | 30.4 | 25.0 | |||||||||
Depreciation and amortization
|
7.1 | 7.7 | 6.9 | |||||||||
RATIOS
|
||||||||||||
Gross margin
|
57 | % | 50 | % | 56 | % | ||||||
Operating margin
|
35 | % | 28 | % | 30 | % | ||||||
EBITDA margin
|
46 | % | 37 | % | 42 | % |
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Net sales
|
||||||||||||
Ultrapar
|
6,481.0 | 5,511.1 | 6,633.4 | |||||||||
Ultragaz
|
519.6 | 466.9 | 543.3 | |||||||||
Ipiranga
|
5,597.8 | 4,752.1 | 5,749.0 | |||||||||
Oxiteno
|
328.8 | 261.8 | 308.9 | |||||||||
Ultracargo
|
37.1 | 45.8 | 34.9 | |||||||||
EBITDA
|
||||||||||||
Ultrapar
|
280.2 | 210.4 | 274.0 | |||||||||
Ultragaz
|
43.5 | 39.3 | 33.4 | |||||||||
Ipiranga
|
171.8 | 126.3 | 189.4 | |||||||||
Oxiteno
|
44.7 | 21.1 | 31.8 | |||||||||
Ultracargo
|
17.1 | 16.9 | 14.7 | |||||||||
Operating income
|
||||||||||||
Ultrapar
|
200.3 | 137.4 | 233.8 | |||||||||
Ultragaz1
|
27.1 | 21.8 | 16.2 | |||||||||
Ipiranga1
|
127.2 | 90.4 | 147.9 | |||||||||
Oxiteno1
|
29.9 | 6.9 | 14.9 | |||||||||
Ultracargo1
|
12.8 | 12.6 | 10.6 | |||||||||
EBITDA margin
|
||||||||||||
Ultrapar
|
4 | % | 4 | % | 4 | % | ||||||
Ultragaz
|
8 | % | 8 | % | 6 | % | ||||||
Ipiranga
|
3 | % | 3 | % | 3 | % | ||||||
Oxiteno
|
14 | % | 8 | % | 10 | % | ||||||
Ultracargo
|
46 | % | 37 | % | 42 | % | ||||||
EBITDA margin / volume
|
||||||||||||
Ultragaz (US$/ton)
|
114 | 106 | 83 | |||||||||
Ipiranga (US$/m3)
|
35 | 27 | 36 | |||||||||
Oxiteno (US$/ton)
|
286 | 129 | 187 | |||||||||
Net income
|
||||||||||||
Ultrapar
|
116.5 | 68.2 | 144.4 | |||||||||
Net income / share (US$)
|
0.22 | 0.13 | 0.27 |
1 Before income from sale of assets
|
LOANS
|
Balance in March/2011
|
|||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent
Company / Other
|
Ultrapar
Consolidated
|
Index/
Currency
|
Weighted average
interest rate (% p.y.)¹
|
Maturity
|
||||||||||||||||||||||||||
Foreign Currency
|
||||||||||||||||||||||||||||||||||
Notes
|
411.6 | - | - | - | - | 411.6 |
US$
|
7.2 | 2015 | |||||||||||||||||||||||||
Syndicated loan
|
- | 98.0 | - | - | - | 98.0 |
US$ + LIBOR
|
1.2 | 2011 | |||||||||||||||||||||||||
BNDES
|
19.0 | 36.3 | 0.3 | 7.7 | - | 63.3 |
US$
|
6.0 |
2011 to 2017
|
|||||||||||||||||||||||||
Advances on foreign exchange contracts
|
- | 61.7 | - | - | - | 61.7 |
US$
|
1.5 |
< 340 days
|
|||||||||||||||||||||||||
Foreign currency advances delivered
|
- | 44.2 | - | - | - | 44.2 |
US$
|
1.3 |
< 123 days
|
|||||||||||||||||||||||||
Financial institutions
|
- | 18.3 | - | - | - | 18.3 |
MX$ + TIIE
|
2.5 |
2011 to 2014
|
|||||||||||||||||||||||||
Financial institutions - RPR
|
- | - | - | - | 6.6 | 6.6 |
US$
|
1.6 | 2011 | |||||||||||||||||||||||||
Financial institutions
|
- | 6.6 | - | - | - | 6.6 |
US$ + LIBOR
|
2.1 | 2011 | |||||||||||||||||||||||||
Import Financing (FINIMP)
|
- | - | 0.8 | - | - | 0.8 |
US$
|
7.0 | 2012 | |||||||||||||||||||||||||
Financial institutions
|
- | 0.0 | - | - | - | 0.02 |
BS
|
28.0 | 2013 | |||||||||||||||||||||||||
BNDES
|
0.0 | - | - | - | - | 0.002 |
UMBNDES
|
7.5 | 2011 | |||||||||||||||||||||||||
Subtotal
|
430.6 | 265.1 | 1.1 | 7.7 | 6.6 | 711.0 | ||||||||||||||||||||||||||||
Local Currency
|
||||||||||||||||||||||||||||||||||
Banco do Brasil ²
|
- | - | - | 1,946.0 | - | 1,946.0 | R$ | 11.8 |
2012 to 2015
|
|||||||||||||||||||||||||
Debentures
|
- | - | - | - | 1,232.4 | 1,232.4 |
CDI
|
108.5 | 2012 | |||||||||||||||||||||||||
BNDES
|
301.4 | 453.7 | 112.7 | 199.9 | - | 1,067.6 |
TJLP
|
3.6 |
2011 to 2019
|
|||||||||||||||||||||||||
Banco do Nordeste do Brasil
|
- | 96.0 | - | - | - | 96.0 | R$ | 8.5 | 2018 | |||||||||||||||||||||||||
Loan - MaxFácil
|
- | - | - | 79.4 | - | 79.4 |
CDI
|
100.0 | 2012 | |||||||||||||||||||||||||
BNDES
|
10.3 | 40.9 | 0.3 | 12.6 | 0.3 | 64.5 | R$ | 5.9 |
2011 to 2021
|
|||||||||||||||||||||||||
Research and projects financing (FINEP)
|
- | 56.5 | - | - | - | 56.5 |
TJLP
|
0.6 |
2013 to 2014
|
|||||||||||||||||||||||||
Debentures - RPR
|
- | - | - | - | 17.3 | 17.3 |
CDI
|
118.0 | 2014 | |||||||||||||||||||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
- | 0.03 | - | 4.7 | - | 4.7 |
TJLP
|
2.8 |
2011 to 2013
|
|||||||||||||||||||||||||
Financial leasing fixed rate
|
- | - | - | 0.6 | 1.4 | 2.0 | R$ | 14.9 |
2011 to 2014
|
|||||||||||||||||||||||||
Financial leasing floating rate
|
- | - | - | 1.8 | - | 1.8 |
CDI
|
1.7 | 2011 | |||||||||||||||||||||||||
Others
|
- | - | - | 0.3 | - | 0.3 |
CDI
|
1.8 | 2011 | |||||||||||||||||||||||||
Subtotal
|
311.7 | 647.2 | 113.1 | 2,245.3 | 1,251.4 | 4,568.6 | ||||||||||||||||||||||||||||
Unrealized losses on swaps transactions
|
2.2 | 59.4 | - | 12.4 | 0.4 | 74.4 | ||||||||||||||||||||||||||||
Total
|
744.5 | 971.7 | 114.1 | 2,265.3 | 1,258.3 | 5,354.0 | ||||||||||||||||||||||||||||
Composition per annum
|
||||||||||||||||||||||||||||||||||
Up to 1 year
|
160.9 | 511.0 | 35.3 | 585.9 | 44.9 | 1,338.0 | ||||||||||||||||||||||||||||
From 1 to 2 years
|
113.5 | 187.8 | 33.9 | 667.5 | 1,198.3 | 2,201.0 | ||||||||||||||||||||||||||||
From 2 to 3 years
|
27.3 | 105.5 | 17.3 | 334.8 | 8.6 | 493.5 | ||||||||||||||||||||||||||||
From 3 to 4 years
|
18.7 | 62.9 | 14.1 | 336.3 | 6.3 | 438.3 | ||||||||||||||||||||||||||||
From 4 to 5 years
|
419.0 | 48.5 | 8.3 | 335.9 | 0.04 | 811.8 | ||||||||||||||||||||||||||||
Thereafter
|
5.1 | 56.0 | 5.2 | 4.9 | 0.2 | 71.3 | ||||||||||||||||||||||||||||
Total
|
744.5 | 971.7 | 114.1 | 2,265.3 | 1,258.3 | 5,354.0 | ||||||||||||||||||||||||||||
TIIE = Interbank Interest Rate Even / UMBNDES = BNDES Basket of Currencies / CDI = interbank deposit rate / BS = Bolivar Forte from Venezuela
|
||||||||||||||||||||||||||||||||||
Balance in March/2011 | ||||||||||||||||||||||||||||||||||
Ultrapar Parent
|
Ultrapar
|
|||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Company / Other
|
Consolidated
|
|||||||||||||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
322.7 | 380.8 | 189.5 | 1,654.2 | 253.2 | 2,800.5 |
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
|
1.
|
Approved the election, pursuant to the first paragraph of Article 17 of the Company’s bylaws, for Chairman of the Board of Directors, of the Board member PAULO GUILHERME AGUIAR CUNHA, Brazilian, married, engineer, holder of identity card RG nr 4.554.607/SSP-SP and registered under CPF/MF nr 008.255.498-68, and for Vice-Chairman, of the Board member LUCIO DE CASTRO ANDRADE FILHO, Brazilian, married, engineer, holder of identity
|
|
2.
|
Approved the election of the persons qualified below for Officers of the Company, with mandate term until the Annual General Shareholders’ Meeting of 2013 that will examine the documents referred to in Article 133 of the Brazilian Corporate Law, related to the fiscal year ended on December 31st, 2012:
|
|
PEDRO JORGE FILHO, Brazilian, married, chemical engineer, holder of identity card RG nr 6.031.456/SSP-SP and registered under CPF/MF nr 822.913.308-53;
|
|
3.
|
Approved, having analyzed and discussed the performance of the Company in the first quarter of the current fiscal year, the respective financial statements.
|
|
4.
|
Approved the hiring, by the Company, of KPMG Auditores Independentes to audit the Financial Statements for the fiscal year 2011, under the terms presented by the Executive Board of the Company.
|
ULTRAPAR PARTICIPAÇÕES S.A.
Publicly Traded Company
CNPJ Nº 33.256.439/0001-39
|
André Covre
Chief Financial and Investor Relations Officer
Ultrapar Participações S.A.
|
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
210.0 | 70.9 | 39.5 | 30.4 | 11.5 | 362.4 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.1 | - | - | - | - | 1.1 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (6.7 | ) | - | - | - | - | (6.7 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (0.1 | ) | - | (1.5 | ) | - | 0.6 | (1.0 | ) | ||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 23.7 | - | - | - | - | 23.7 | |||||||||||||||||||||
Others effects, net
|
(0.2 | ) | (0.1 | ) | 0.1 | (0.0 | ) | 0.0 | (0.2 | ) | ||||||||||||||||||
Total effects
|
17.7 | (0.1 | ) | (1.5 | ) | (0.0 | ) | 0.6 | 16.7 | |||||||||||||||||||
EBITDA after the implementation of the IFRS
|
227.7 | 70.9 | 38.0 | 30.4 | 12.1 | 379.1 | ||||||||||||||||||||||
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
362.4 | (75.3 | ) | 140.5 | 10,799.0 | 5,819.7 | 4,958.8 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.1 | (1.3 | ) | (0.9 | ) | 6.9 | 45.9 | (38.9 | ) | ||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | 0.1 | 0.6 | (12.2 | ) | - | (12.2 | ) | |||||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.1 | ) | - | 1.1 | (30.1 | ) | - | (30.1 | ) | ||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.d. | - | - | (7.1 | ) | 19.4 | 76.3 | (56.9 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (6.7 | ) | - | (6.7 | ) | - | 23.9 | (23.9 | ) | ||||||||||||||||||
Reclassification of shares under the stock ownership program - from treasury shares to prepaid expenses
|
- | - | - | 15.1 | - | 15.1 | ||||||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 65.4 | 65.4 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 50.2 | 50.2 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (1.0 | ) | 1.0 | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 216.9 | 216.9 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 23.7 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(0.2 | ) | 2.2 | (2.4 | ) | 3.8 | 2.2 | 22.1 | ||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (2.2 | ) | 54.1 | - | 54.1 | ||||||||||||||||||||
Total effects
|
16.7 | 2.0 | (17.7 | ) | 389.5 | 480.7 | (70.6 | ) | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
379.1 | (73.3 | ) | 122.9 | 11,188.6 | 6,300.4 | 4,888.2 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
235.6 | 83.4 | 70.6 | 28.4 | 15.4 | 433.4 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.7 | - | - | - | - | 1.7 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.0 | ) | - | - | (0.0 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | 5.9 | - | - | - | - | 5.9 | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (0.9 | ) | - | 0.1 | - | 0.8 | (0.0 | ) | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 26.4 | - | - | - | - | 26.4 | |||||||||||||||||||||
Others effects, net
|
(0.5 | ) | (0.1 | ) | 0.1 | (0.0 | ) | 0.0 | (0.4 | ) | ||||||||||||||||||
Total effects
|
32.6 | (0.1 | ) | 0.2 | (0.0 | ) | 0.8 | 33.6 | ||||||||||||||||||||
EBITDA after the implementation of the IFRS
|
268.3 | 83.3 | 70.8 | 28.4 | 16.2 | 467.0 | ||||||||||||||||||||||
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
433.4 | (67.8 | ) | 196.0 | 11,980.0 | 6,805.1 | 5,153.1 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.7 | (0.6 | ) | 1.0 | 7.0 | 45.0 | (37.9 | ) | |||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | 0.3 | 0.7 | (11.6 | ) | - | (11.6 | ) | |||||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.0 | ) | - | 1.3 | (28.8 | ) | - | (28.8 | ) | ||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.d. | - | - | (7.1 | ) | 12.3 | 76.3 | (64.0 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | 5.9 | - | 5.9 | - | 18.0 | (18.0 | ) | ||||||||||||||||||||
Reclassification of shares under the stock ownership program - from treasury shares to prepaid expenses
|
- | - | - | 14.3 | - | 14.3 | ||||||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 66.8 | 66.8 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 43.5 | 43.5 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (0.0 | ) | 0.0 | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 224.7 | 224.7 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 26.4 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(0.4 | ) | 2.3 | 2.0 | 4.7 | 2.4 | 24.0 | |||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (7.2 | ) | 46.9 | - | 46.9 | ||||||||||||||||||||
Total effects
|
33.6 | 2.1 | (3.5 | ) | 379.8 | 476.6 | (75.1 | ) | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
467.0 | (65.8 | ) | 192.5 | 12,359.8 | 7,281.8 | 5,078.1 | |||||||||||||||||||||
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
236.1 | 96.7 | 66.9 | 27.7 | 9.7 | 437.2 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.9 | - | - | - | - | 1.9 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | - | - | - | - | |||||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (0.4 | ) | - | - | - | - | (0.4 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (7.5 | ) | - | 11.5 | - | (3.3 | ) | 0.8 | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 27.4 | - | - | - | - | 27.4 | |||||||||||||||||||||
Others effects, net
|
(1.5 | ) | (0.1 | ) | (0.0 | ) | (0.0 | ) | 0.0 | (1.5 | ) | |||||||||||||||||
Total effects
|
19.9 | (0.1 | ) | 11.5 | (0.0 | ) | (3.3 | ) | 28.1 | |||||||||||||||||||
EBITDA after the implementation of the IFRS
|
256.0 | 96.6 | 78.5 | 27.7 | 6.5 | 465.3 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
437.2 | (63.7 | ) | 211.3 | 12,091.0 | 6,884.4 | 5,183.4 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.9 | (0.3 | ) | 2.2 | 7.3 | 43.0 | (35.7 | ) | |||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | 0.7 | 1.3 | (10.3 | ) | - | (10.3 | ) | |||||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | - | - | 1.1 | (27.7 | ) | - | (27.7 | ) | |||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.d. | - | - | (7.1 | ) | 5.2 | 76.3 | (71.1 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (0.4 | ) | - | (0.4 | ) | - | 18.4 | (18.4 | ) | ||||||||||||||||||
Reclassification of shares under the stock ownership program - from treasury shares to prepaid expenses
|
- | - | - | 13.5 | - | 13.5 | ||||||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 54.4 | 54.4 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 66.2 | 66.2 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 0.8 | (0.8 | ) | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 243.5 | 243.5 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 27.4 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(1.5 | ) | 3.4 | 2.0 | 5.6 | 2.8 | 26.0 | |||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (5.6 | ) | 41.3 | - | 41.3 | ||||||||||||||||||||
Total effects
|
28.1 | 3.0 | (6.5 | ) | 399.1 | 504.7 | (82.3 | ) | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
465.3 | (60.7 | ) | 204.9 | 12,490.1 | 7,389.1 | 5,101.0 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
294.6 | 56.7 | 48.3 | 25.0 | 13.0 | 437.6 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.1 | - | - | - | - | 1.1 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | - | - | - | - | |||||||||||||||||||||
- | - | - | - | - | - | |||||||||||||||||||||||
Business combination - DNP acquisition
|
2.2.d. | (0.2 | ) | - | - | - | - | (0.2 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (2.0 | ) | - | - | - | - | (2.0 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 0.2 | - | 5.5 | - | (4.9 | ) | 0.8 | ||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 28.9 | - | - | - | - | 28.9 | |||||||||||||||||||||
Others effects, net
|
(1.2 | ) | (0.1 | ) | 0.0 | - | (0.0 | ) | (1.2 | ) | ||||||||||||||||||
- | - | - | - | - | - | |||||||||||||||||||||||
Total effects
|
26.8 | (0.1 | ) | 5.6 | - | (4.9 | ) | 27.3 | ||||||||||||||||||||
EBITDA after the implementation of the IFRS
|
321.4 | 56.6 | 53.9 | 25.0 | 8.1 | 464.9 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
437.6 | (66.0 | ) | 252.9 | 12,602.5 | 7,368.0 | 5,212.2 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.1 | (1.4 | ) | (0.5 | ) | 7.5 | 43.7 | (36.2 | ) | ||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | 0.6 | 1.4 | (8.9 | ) | - | (8.9 | ) | |||||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | - | - | 6.7 | (21.0 | ) | - | (21.0 | ) | |||||||||||||||||||
Business combination - Texaco acquisition / DNP
|
2.2.d. | (0.2 | ) | - | (8.8 | ) | (3.1 | ) | 76.8 | (79.9 | ) | |||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (2.0 | ) | - | (2.0 | ) | - | 20.5 | (20.5 | ) | ||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 64.1 | 64.1 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 54.4 | 54.4 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 0.8 | (0.8 | ) | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 252.0 | 252.0 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 28.9 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(1.2 | ) | 3.1 | 0.8 | 6.5 | (65.2 | ) | 93.9 | ||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (5.5 | ) | 35.8 | - | 35.8 | ||||||||||||||||||||
Total effects
|
27.3 | 1.6 | (7.9 | ) | 387.4 | 446.3 | (36.7 | ) | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
464.9 | (64.4 | ) | 245.0 | 12,989.8 | 7,814.3 | 5,175.6 | |||||||||||||||||||||
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
976.4 | 307.7 | 225.4 | 111.5 | 49.6 | 1,670.6 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 5.8 | - | - | - | - | 5.8 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | |||||||||||||||||||
Business combination - DNP acquisition
|
2.2.d. | (0.2 | ) | - | - | - | - | (0.2 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (3.4 | ) | - | - | - | - | (3.4 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (8.4 | ) | - | 15.7 | - | (6.8 | ) | 0.5 | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 106.5 | - | - | - | - | 106.5 | |||||||||||||||||||||
Others effects, net
|
(3.4 | ) | (0.2 | ) | 0.3 | (0.0 | ) | - | (3.4 | ) | ||||||||||||||||||
Total effects
|
97.0 | (0.2 | ) | 15.8 | (0.0 | ) | (6.8 | ) | 105.8 | |||||||||||||||||||
EBITDA after the implementation of the IFRS
|
1,073.4 | 307.4 | 241.2 | 111.5 | 42.8 | 1,776.3 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
1,670.6 | (272.8 | ) | 800.7 | 12,602.5 | 7,368.0 | 5,212.2 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 5.8 | (3.7 | ) | 1.8 | 7.5 | 43.7 | (36.2 | ) | |||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | 1.8 | 3.9 | (8.9 | ) | - | (8.9 | ) | |||||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.1 | ) | - | 10.2 | (21.0 | ) | - | (21.0 | ) | ||||||||||||||||||
Business combination - Texaco acquisition / DNP
|
2.2.d. | (0.2 | ) | - | (30.1 | ) | (3.1 | ) | 76.8 | (79.9 | ) | |||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (3.4 | ) | - | (3.4 | ) | - | 20.5 | (20.5 | ) | ||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
14 | - | - | - | 64.1 | 64.1 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
14 | - | - | - | 54.4 | 54.4 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 0.5 | (0.5 | ) | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 252.0 | 252.0 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 106.5 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(3.4 | ) | 11.0 | 2.5 | 6.5 | (65.2 | ) | 93.9 | ||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (20.6 | ) | 35.8 | - | 35.8 | ||||||||||||||||||||
Total effects
|
105.8 | 8.7 | (35.6 | ) | 387.4 | 446.3 | (36.7 | ) | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
1,776.3 | (264.1 | ) | 765.2 | 12,989.8 | 7,814.3 | 5,175.6 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
143.6 | 52.4 | 46.2 | 24.0 | 7.9 | 274.1 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.7 | - | - | - | - | 0.7 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.3 | ) | - | (0.1 | ) | - | - | (0.4 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, etc.
|
2.2.e. / 17 | 0.3 | - | - | - | - | 0.3 | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (0.2 | ) | - | 2.1 | - | - | 1.9 | ||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 10.0 | - | - | - | - | 10.0 | |||||||||||||||||||||
Others effects, net
|
(0.0 | ) | (0.2 | ) | (1.3 | ) | (0.1 | ) | - | (1.7 | ) | |||||||||||||||||
Total effects
|
10.5 | (0.2 | ) | 0.8 | (0.1 | ) | - | 10.9 | ||||||||||||||||||||
EBITDA after the implementation of the IFRS
|
154.0 | 52.2 | 46.9 | 23.9 | 7.9 | 285.0 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
|||||||||||||
Figures according to the previous accounting practices
|
274.1 | (59.0 | ) | 91.2 | ||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.7 | (0.5 | ) | (0.4 | ) | ||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | - | 0.5 | ||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.4 | ) | - | 1.1 | |||||||||||
Ipiranga's deferred revenues - franchise fees, etc.
|
2.2.e. / 17 | 0.3 | - | 0.3 | ||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 1.9 | (1.9 | ) | - | |||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 10.0 | - | - | ||||||||||||
Others effects, net²
|
(1.7 | ) | 3.6 | 2.4 | ||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (0.8 | ) | |||||||||||
Total effects
|
10.9 | 1.2 | 3.0 | |||||||||||||
Figures after the implementation of the IFRS
|
285.0 | (57.8 | ) | 94.1 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
172.4 | 73.6 | 29.2 | 28.2 | 17.2 | 320.6 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.7 | - | - | - | - | 0.7 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | |||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.d. | (2.6 | ) | - | - | - | - | (2.6 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, etc.
|
2.2.e. / 17 | 0.3 | - | - | - | - | 0.3 | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (2.3 | ) | - | 8.9 | - | - | 6.6 | ||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 20.9 | - | - | - | - | 20.9 | |||||||||||||||||||||
Others effects, net
|
(0.0 | ) | 0.1 | (1.8 | ) | (0.1 | ) | - | (1.9 | ) | ||||||||||||||||||
Total effects
|
16.9 | 0.1 | 7.0 | (0.1 | ) | - | 23.9 | |||||||||||||||||||||
EBITDA after the implementation of the IFRS
|
189.3 | 73.8 | 36.2 | 28.0 | 17.2 | 344.4 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
|||||||||||||
Figures according to the previous accounting practices
|
320.6 | (86.9 | ) | 93.3 | ||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.7 | (0.8 | ) | (0.3 | ) | ||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | - | 0.0 | ||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.1 | ) | - | 1.3 | |||||||||||
Business combination - Texaco acquisition
|
2.2.d. | (2.6 | ) | (0.3 | ) | (10.1 | ) | |||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | 0.3 | - | 0.3 | ||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 6.6 | (6.6 | ) | - | |||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 20.9 | - | - | ||||||||||||
Others effects, net²
|
(1.9 | ) | 3.9 | 2.4 | ||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | 2.6 | ||||||||||||
Total effects
|
23.9 | (3.8 | ) | (3.7 | ) | |||||||||||
Figures after the implementation of the IFRS
|
344.4 | (90.7 | ) | 89.6 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
198.7 | 94.0 | 38.9 | 30.5 | 8.9 | 371.1 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.6 | - | - | - | - | 0.6 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (5.2 | ) | - | - | - | - | (5.2 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (0.2 | ) | - | 12.1 | - | (0.3 | ) | 11.6 | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 18.8 | - | - | - | - | 18.8 | |||||||||||||||||||||
Others effects, net
|
(2.9 | ) | (0.1 | ) | (0.9 | ) | (0.1 | ) | - | (3.9 | ) | |||||||||||||||||
Total effects
|
11.1 | (0.1 | ) | 11.2 | (0.1 | ) | (0.3 | ) | 21.9 | |||||||||||||||||||
EBITDA after the implementation of the IFRS
|
209.8 | 93.9 | 50.1 | 30.4 | 8.6 | 393.0 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
|||||||||||||
Figures according to the previous accounting practices
|
371.1 | (59.7 | ) | 133.4 | ||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 0.6 | (0.4 | ) | (0.2 | ) | ||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | (0.2 | ) | (0.2 | ) | ||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.1 | ) | - | 1.4 | |||||||||||
Business combination - Texaco acquisition
|
2.2.d. | - | - | (7.1 | ) | |||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (5.2 | ) | - | (5.2 | ) | ||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 11.6 | (11.6 | ) | - | |||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 18.8 | - | - | ||||||||||||
Others effects, net²
|
(3.9 | ) | 5.9 | 2.0 | ||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (0.8 | ) | |||||||||||
Total effects
|
21.9 | (6.3 | ) | (10.0 | ) | |||||||||||
Figures after the implementation of the IFRS
|
393.0 | (66.0 | ) | 123.4 | ||||||||||||
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
262.9 | 61.3 | 30.5 | 22.1 | 11.8 | 388.6 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.2 | - | - | - | - | 1.2 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (6.4 | ) | - | - | - | - | (6.4 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (1.3 | ) | - | 7.3 | - | (1.4 | ) | 4.6 | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 20.3 | - | - | - | - | 20.3 | |||||||||||||||||||||
Others effects, net
|
(0.1 | ) | (0.0 | ) | (0.2 | ) | - | - | (0.3 | ) | ||||||||||||||||||
- | - | - | - | - | - | |||||||||||||||||||||||
Total effects
|
13.9 | (0.0 | ) | 6.9 | - | (1.4 | ) | 19.4 | ||||||||||||||||||||
EBITDA after the implementation of the IFRS
|
276.7 | 61.3 | 37.5 | 22.1 | 10.4 | 408.0 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
388.6 | (72.6 | ) | 148.8 | 11,090.3 | 6,226.0 | 4,829.3 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 1.2 | (0.7 | ) | (0.4 | ) | 6.6 | 44.6 | (38.0 | ) | ||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | (0.2 | ) | (0.5 | ) | (12.8 | ) | - | (12.8 | ) | |||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.1 | ) | - | 1.3 | (31.2 | ) | - | (31.2 | ) | ||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.d. | - | - | (7.1 | ) | 26.5 | 76.3 | (49.8 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (6.4 | ) | - | (6.4 | ) | - | 17.1 | (17.1 | ) | ||||||||||||||||||
Reclassification of shares under the stock ownership program - from treasury shares to prepaid expenses
|
- | - | - | 15.9 | - | 15.9 | ||||||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 72.1 | 72.1 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 51.8 | 51.8 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 4.6 | (4.6 | ) | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 204.3 | 204.3 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 20.3 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net²
|
(0.3 | ) | 1.2 | (0.3 | ) | 2.8 | (54.8 | ) | 92.7 | |||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (1.9 | ) | 56.4 | - | 56.4 | ||||||||||||||||||||
Total effects
|
19.4 | (4.4 | ) | (15.3 | ) | 392.4 | 411.4 | 16.0 | ||||||||||||||||||||
Figures after the implementation of the IFRS
|
408.0 | (77.0 | ) | 133.5 | 11,482.6 | 6,637.4 | 4,845.3 |
Explanatory note¹
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||||
EBITDA according to the previous accounting practices
|
777.5 | 281.4 | 144.8 | 104.8 | 45.8 | 1,354.4 | ||||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 3.3 | - | - | - | - | 3.3 | |||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.4 | ) | - | - | (0.4 | ) | |||||||||||||||||||
Business combination - Texaco acquisition²
|
2.2.d. | (2.9 | ) | - | - | - | - | (2.9 | ) | |||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (11.0 | ) | - | - | - | - | (11.0 | ) | |||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | (4.0 | ) | - | 30.5 | - | (1.7 | ) | 24.8 | |||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 70.0 | - | - | - | - | 70.0 | |||||||||||||||||||||
Others effects, net
|
(3.0 | ) | (0.2 | ) | (4.2 | ) | (0.3 | ) | - | (7.8 | ) | |||||||||||||||||
Total effects
|
52.4 | (0.2 | ) | 25.9 | (0.3 | ) | (1.7 | ) | 76.0 | |||||||||||||||||||
EBITDA after the implementation of the IFRS
|
829.9 | 281.2 | 170.7 | 104.5 | 44.1 | 1,430.4 |
Explanatory note¹
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
||||||||||||||||||||||
Figures according to the previous accounting practices
|
1,354.4 | (278.2 | ) | 466.7 | 11,090.3 | 6,226.0 | 4,829.3 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 16 | 3.3 | (2.4 | ) | (1.2 | ) | 6.6 | 44.6 | (38.0 | ) | ||||||||||||||||||
Measurement of property, plant and equipment
|
2.2.b. | - | (0.4 | ) | (0.2 | ) | (12.8 | ) | - | (12.8 | ) | |||||||||||||||||
Write-off of investments in progress / deferred asset
|
2.2.c. | (0.4 | ) | - | 5.4 | (31.2 | ) | - | (31.2 | ) | ||||||||||||||||||
Business combination - Texaco acquisition²
|
2.2.d. | (2.9 | ) | (0.3 | ) | (24.5 | ) | 26.5 | 76.3 | (49.8 | ) | |||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.e. / 17 | (11.0 | ) | - | (11.0 | ) | - | 17.1 | (17.1 | ) | ||||||||||||||||||
Reclassification of shares under the stock ownership program - from treasury shares to prepaid expenses
|
- | - | - | 15.9 | - | 15.9 | ||||||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
14 | - | - | - | 72.1 | 72.1 | - | |||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
14 | - | - | - | 51.8 | 51.8 | - | |||||||||||||||||||||
Reclassification of the result of raw material hedging - from financial income or expenses to cost of goods sold
|
20 | 24.8 | (24.8 | ) | - | - | - | - | ||||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 204.3 | 204.3 | - | ||||||||||||||||||||||
Amortization of intangible assets
|
2.3.h. / 13 | 70.0 | - | - | - | - | - | |||||||||||||||||||||
Others effects, net³
|
(7.8 | ) | 14.7 | 6.5 | 2.8 | (54.8 | ) | 92.7 | ||||||||||||||||||||
Effect of the adoption of the IFRS in deferred income tax and social contribution
|
2.2.h. | - | - | (0.9 | ) | 56.4 | - | 56.4 | ||||||||||||||||||||
Total effects
|
76.0 | (13.3 | ) | (26.0 | ) | 392.4 | 411.4 | 16.0 | ||||||||||||||||||||
- | - | - | ||||||||||||||||||||||||||
Figures after the implementation of the IFRS
|
1,430.4 | (291.5 | ) | 440.7 | 11,482.6 | 6,637.4 | 4,845.3 |
ULTRAPAR HOLDINGS INC.
|
||||
By:
|
/s/ André Covre | |||
Name:
|
André Covre | |||
Title:
|
Chief Financial and Investor Relations Officer | |||