Form 20-F
|
x
|
Form 40-F
|
o |
Yes
|
o |
No
|
x
|
Yes
|
o |
No
|
x
|
ITEM | |
1.
|
2013 Financial Report
|
2.
|
4Q13 and 2013 Earnings release
|
3.
|
Board of Directors Minutes
|
4.
|
Fiscal Council Minutes
|
5.
|
Notice to Shareholders
|
Organic investments plan for 2014¹ (R$ million)
|
2014 (B)
|
Ipiranga
|
886
|
Oxiteno
|
244
|
Ultracargo
|
60
|
Ultragaz
|
184
|
Extrafarma
|
67
|
Outros
|
44
|
Total
|
1,484
|
R$ million
|
2012
|
EBITDA prior to ICVM 527
|
2,401.6
|
(+) Income from disposal of assets
|
3.7
|
(+) Equity in earnings (losses) of affiliates
|
0.2
|
EBITDA after ICVM 527
|
2,405.4
|
(-) EBITDA JV
|
(17.8)
|
(+) Equity in earnings (losses) of JV
|
10.3
|
(+) Effects related to post-employment benefits
|
13.5
|
EBITDA after ICVM 527, IFRS 11 and IAS 19
|
2,411.4
|
R$ million
|
2012
|
Net income as previously reported
|
1,017.9
|
(+) Effects related to post-employment benefits
|
8.9
|
Net income after IAS 19
|
1,026.8
|
R$ million
|
2013
|
2012
|
D (%)
2013v2012
|
Net income for the year
|
1,228.7
|
1,026.8
|
20%
|
(+) Income and social contribution taxes
|
572.7
|
421.3
|
|
(+) Net financial expense
|
337.6
|
270.3
|
|
(+) Depreciation and amortization
|
778.9
|
693.1
|
|
EBITDA
|
2,918.0
|
2,411.4
|
21%
|
2013 | 2012 | |||||||||||||||||||||||||||||||||||||||
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
|||||||||||||||||||||||||||||||
Net revenue from sales and services
|
60,940 | 53,384 | 3,278 | 332 | 3,982 | 53,869 | 46,829 | 2,929 | 294 | 3,847 | ||||||||||||||||||||||||||||||
Cost of products and services sold
|
(56,165 | ) | (50,190 | ) | (2,480 | ) | (134 | ) | (3,398 | ) | (49,768 | ) | (44,055 | ) | (2,312 | ) | (117 | ) | (3,313 | ) | ||||||||||||||||||||
Gross profit
|
4,775 | 3,194 | 798 | 198 | 584 | 4,101 | 2,774 | 616 | 176 | 534 | ||||||||||||||||||||||||||||||
Selling, marketing, general and administrative expenses
|
(2,769 | ) | (1,760 | ) | (487 | ) | (94 | ) | (432 | ) | (2,471 | ) | (1,613 | ) | (387 | ) | (75 | ) | (410 | ) | ||||||||||||||||||||
Other operating income, net
|
98 | 96 | (3 | ) | 5 | (1 | ) | 74 | 81 | (1 | ) | 4 | (0 | ) | ||||||||||||||||||||||||||
Income from disposal of assets
|
40 | 44 | 0 | (0 | ) | (4 | ) | 4 | 12 | 1 | 0 | (10 | ) | |||||||||||||||||||||||||||
Operating income
|
2,144 | 1,575 | 309 | 109 | 147 | 1,708 | 1,254 | 229 | 105 | 114 | ||||||||||||||||||||||||||||||
Share of profit of subsidiaries and associates
|
(5 | ) | 1 | 0 | 1 | - | 10 | 7 | (0 | ) | 1 | 0 | ||||||||||||||||||||||||||||
EBITDA
|
2,918 | 2,030 | 441 | 158 | 281 | 2,411 | 1,653 | 352 | 143 | 246 | ||||||||||||||||||||||||||||||
Depreciation and amortization
|
779 | 454 | 132 | 47 | 133 | 693 | 391 | 123 | 37 | 131 |
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
Ultrapar Participações S.A.
Individual and Consolidated
Financial Statements
for the Year Ended
December 31, 2013 and
Independent Auditors’ Report
on Financial Statements
|
Independent Auditors’ Report on Financial Statements
|
3 – 5
|
||
Balance sheets
|
6 – 7
|
||
Income statements
|
8
|
||
Statements of comprehensive income
|
9
|
||
Statements of changes in equity
|
10 – 12
|
||
Statements of cash flows - Indirect method
|
13 – 14
|
||
Statements of value added
|
15
|
||
Notes to the financial statements | 16 – 112 |
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated
|
||||||||||||||||||||||
Assets
|
Note
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||||||||
Current assets
|
|||||||||||||||||||||||
Cash and cash equivalents
|
4
|
110,278
|
76,981
|
178,672
|
2,276,069
|
2,021,114
|
1,765,506
|
||||||||||||||||
Financial investments
|
4
|
264
|
216
|
52,902
|
1,149,132
|
961,184
|
819,344
|
||||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
-
|
2,321,537
|
2,306,521
|
2,023,405
|
||||||||||||||||
Inventories, net
|
6
|
-
|
-
|
-
|
1,592,513
|
1,290,694
|
1,303,495
|
||||||||||||||||
Recoverable taxes, net
|
7
|
27,067
|
63,266
|
48,706
|
479,975
|
477,959
|
466,518
|
||||||||||||||||
Dividends receivable
|
296,918
|
57,014
|
73,526
|
177
|
1,292
|
-
|
|||||||||||||||||
Other receivables
|
1,349
|
314
|
1,971
|
19,361
|
20,463
|
20,248
|
|||||||||||||||||
Prepaid expenses, net
|
10
|
1,907
|
-
|
-
|
65,177
|
53,811
|
39,913
|
||||||||||||||||
Total current assets
|
437,783
|
197,791
|
355,777
|
7,903,941
|
7,133,038
|
6,438,429
|
|||||||||||||||||
Non-current assets
|
|||||||||||||||||||||||
Financial investments
|
4
|
-
|
-
|
-
|
118,499
|
149,530
|
74,437
|
||||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
-
|
124,478
|
137,359
|
117,716
|
||||||||||||||||
Related parties
|
8.a
|
772,194
|
781,312
|
779,531
|
10,858
|
10,858
|
10,144
|
||||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
395
|
43
|
690
|
376,132
|
469,331
|
510,965
|
||||||||||||||||
Recoverable taxes, net
|
7
|
21,464
|
25,999
|
39,906
|
37,365
|
49,070
|
81,395
|
||||||||||||||||
Escrow deposits
|
23
|
148
|
232
|
232
|
614,912
|
533,729
|
469,185
|
||||||||||||||||
Other receivables
|
-
|
-
|
-
|
6,634
|
10,978
|
1,312
|
|||||||||||||||||
Prepaid expenses, net
|
10
|
-
|
-
|
-
|
97,805
|
79,652
|
67,869
|
||||||||||||||||
794,201
|
807,586
|
820,359
|
1,386,683
|
1,440,507
|
1,333,023
|
||||||||||||||||||
Investments
|
|||||||||||||||||||||||
In subsidiaries
|
11.a
|
6,112,193
|
5,773,288
|
5,261,656
|
-
|
-
|
-
|
||||||||||||||||
In joint-ventures
|
11.a;11.b
|
22,751
|
19,759
|
18,904
|
44,386
|
28,209
|
120,803
|
||||||||||||||||
In associates
|
11.c
|
-
|
-
|
-
|
11,741
|
12,670
|
12,626
|
||||||||||||||||
Other
|
-
|
-
|
-
|
2,814
|
2,814
|
2,764
|
|||||||||||||||||
Property, plant and equipment, net
|
12;14.i
|
-
|
-
|
-
|
4,860,225
|
4,667,020
|
4,250,924
|
||||||||||||||||
Intangible assets, net
|
13
|
246,163
|
246,163
|
246,163
|
2,168,755
|
1,965,296
|
1,539,132
|
||||||||||||||||
6,381,107
|
6,039,210
|
5,526,723
|
7,087,921
|
6,676,009
|
5,926,249
|
||||||||||||||||||
Total non-current assets
|
7,175,308
|
6,846,796
|
6,347,082
|
8,474,604
|
8,116,516
|
7,259,272
|
|||||||||||||||||
Total assets
|
7,613,091
|
7,044,587
|
6,702,859
|
16,378,545
|
15,249,554
|
13,697,701
|
Parent
|
Consolidated
|
||||||||||||||||||||||||
Liabilities
|
Note
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||||||||||
Current liabilities
|
|||||||||||||||||||||||||
Loans
|
14
|
-
|
-
|
-
|
1,767,824
|
1,573,031
|
1,300,284
|
||||||||||||||||||
Debentures
|
14.g
|
53,287
|
50,412
|
1,002,451
|
60,377
|
52,950
|
1,002,451
|
||||||||||||||||||
Finance leases
|
14.i
|
-
|
-
|
-
|
1,788
|
1,974
|
2,222
|
||||||||||||||||||
Trade payables
|
15
|
1,133
|
177
|
54
|
968,950
|
1,297,735
|
1,066,786
|
||||||||||||||||||
Salaries and related charges
|
16
|
141
|
138
|
128
|
297,654
|
252,526
|
267,220
|
||||||||||||||||||
Taxes payable
|
17
|
24
|
3,059
|
2,361
|
116,322
|
107,673
|
109,208
|
||||||||||||||||||
Dividends payable
|
20.g
|
237,938
|
213,992
|
156,076
|
242,207
|
222,351
|
163,791
|
||||||||||||||||||
Income and social contribution taxes payable
|
559
|
-
|
-
|
113,922
|
75,235
|
36,151
|
|||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
-
|
11,922
|
10,035
|
11,718
|
||||||||||||||||||
Provision for assets retirement obligation
|
18
|
-
|
-
|
-
|
3,449
|
3,719
|
7,251
|
||||||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
-
|
-
|
-
|
69,306
|
49,514
|
40,986
|
||||||||||||||||||
Other payables
|
320
|
214
|
214
|
93,040
|
56,453
|
55,368
|
|||||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
-
|
17,731
|
18,054
|
19,731
|
Total current liabilities
|
293,402
|
267,992
|
1,161,284
|
3,764,492
|
3,721,250
|
4,083,167
|
|||||||||||||||||||
Non-current liabilities
|
|||||||||||||||||||||||||
Loans
|
14
|
-
|
-
|
-
|
3,697,999
|
3,151,689
|
3,195,706
|
||||||||||||||||||
Debentures
|
14.g
|
799,197
|
795,479
|
-
|
1,399,035
|
1,395,269
|
-
|
||||||||||||||||||
Finance leases
|
14.i
|
-
|
-
|
-
|
42,603
|
40,939
|
41,431
|
||||||||||||||||||
Related parties
|
8.a
|
-
|
-
|
-
|
3,872
|
3,872
|
3,971
|
||||||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
-
|
-
|
-
|
101,499
|
84,924
|
37,438
|
||||||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
531
|
519
|
1,047
|
569,714
|
550,963
|
512,215
|
||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
-
|
99,374
|
118,460
|
97,478
|
||||||||||||||||||
Provision for assets retirement obligation
|
18
|
-
|
-
|
-
|
66,212
|
66,692
|
60,253
|
||||||||||||||||||
Other payables
|
-
|
-
|
-
|
77,725
|
99,565
|
90,625
|
|||||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
-
|
9,134
|
9,853
|
8,724
|
||||||||||||||||||
Total non-current liabilities
|
799,728
|
795,998
|
1,047
|
6,067,167
|
5,522,226
|
4,047,841
|
|||||||||||||||||||
Shareholders’ equity
|
|||||||||||||||||||||||||
Share capital
|
20.a
|
3,696,773
|
3,696,773
|
3,696,773
|
3,696,773
|
3,696,773
|
3,696,773
|
||||||||||||||||||
Capital reserve
|
20.c
|
20,246
|
20,246
|
9,780
|
20,246
|
20,246
|
9,780
|
||||||||||||||||||
Revaluation reserve
|
20.d
|
6,107
|
6,713
|
7,075
|
6,107
|
6,713
|
7,075
|
||||||||||||||||||
Profit reserves
|
20.e
|
2,706,632
|
2,224,549
|
1,831,757
|
2,706,632
|
2,224,549
|
1,831,757
|
||||||||||||||||||
Treasury shares
|
20.b
|
(114,885)
|
(114,885)
|
(118,234)
|
(114,885
|
)
|
(114,885)
|
(118,234)
|
|||||||||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g
|
161,584
|
147,195
|
122,239
|
161,584
|
147,195
|
122,239
|
||||||||||||||||||
Valuation adjustments
|
2.c;2.o; 20.f
|
5,428
|
(12,615)
|
(4,436)
|
5,428
|
(12,615)
|
(4,436)
|
||||||||||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
38,076
|
12,621
|
(4,426)
|
38,076
|
12,621
|
(4,426)
|
||||||||||||||||||
Shareholders’ equity attributable to:
|
|||||||||||||||||||||||||
Shareholders of the Company
|
6,519,961
|
5,980,597
|
5,540,528
|
6,519,961
|
5,980,597
|
5,540,528
|
|||||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
-
|
26,925
|
25,481
|
26,165
|
|||||||||||||||||||
Total shareholders’ equity
|
6,519,961
|
5,980,597
|
5,540,528
|
6,546,886
|
6,006,078
|
5,566,693
|
|||||||||||||||||||
Total liabilities and shareholders’ equity
|
7,613,091
|
7,044,587
|
6,702,859
|
16,378,545
|
15,249,554
|
13,697,701
|
Parent
|
Consolidated
|
||||||||||||||||||||
Note
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
60,940,246
|
53,868,926
|
||||||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
(56,165,382
|
)
|
(49,768,137
|
)
|
||||||||||||||
Gross profit
|
-
|
-
|
4,774,864
|
4,100,789
|
|||||||||||||||||
Operating income (expenses)
|
|||||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
(1,756,376
|
)
|
(1,579,589
|
)
|
||||||||||||||
General and administrative
|
26
|
(1,163
|
)
|
(879
|
)
|
(1,012,316
|
)
|
(891,100
|
)
|
||||||||||||
Income from disposal of assets
|
28
|
5
|
-
|
40,280
|
3,656
|
||||||||||||||||
Other operating income, net
|
27
|
1,254
|
852
|
97,581
|
74,134
|
||||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
96
|
(27
|
)
|
2,144,033
|
1,707,890
|
||||||||||||||||
Financial income
|
29
|
120,245
|
109,211
|
240,562
|
208,155
|
||||||||||||||||
Financial expenses
|
29
|
(86,296
|
)
|
(94,672
|
)
|
(578,167
|
)
|
(478,478
|
)
|
||||||||||||
Share of profit of subsidiaries, joint ventures and associates
|
11
|
1,262,503
|
1,032,119
|
(4,993
|
)
|
10,480
|
|||||||||||||||
Income before income and social contribution taxes
|
1,296,548
|
1,046,631
|
1,801,435
|
1,448,047
|
|||||||||||||||||
Income and social contribution taxes
|
|||||||||||||||||||||
Current
|
9.b
|
(71,757
|
)
|
(26,071
|
)
|
(534,481
|
)
|
(356,330
|
)
|
||||||||||||
Deferred
|
9.b
|
352
|
(647
|
)
|
(90,996
|
)
|
(108,384
|
)
|
|||||||||||||
Tax incentives
|
9.b;9.c
|
-
|
-
|
52,755
|
43,442
|
||||||||||||||||
(71,405
|
)
|
(26,718
|
)
|
(572,722
|
)
|
(421,272
|
)
|
||||||||||||||
Net income for the year
|
1,225,143
|
1,019,913
|
1,228,713
|
1,026,775
|
|||||||||||||||||
Net income for the year attributable to:
|
|||||||||||||||||||||
Shareholders of the Company
|
1,225,143
|
1,019,913
|
1,225,143
|
1,019,913
|
|||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
3,570
|
6,862
|
|||||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
|||||||||||||||||||||
Basic
|
30
|
2.2938
|
1.9100
|
2.2938
|
1.9100
|
||||||||||||||||
Diluted
|
30
|
2.2840
|
1.9022
|
2.2840
|
1.9022
|
Parent | Consolidated | ||||||||||||||||||||
Note |
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||
Net income for the year attributable to shareholders of the Company
|
1,225,143
|
1,019,913
|
1,225,143
|
1,019,913
|
|||||||||||||||||
Net income for the year attributable to non-controlling interests in subsidiaries
|
-
|
-
|
3,570
|
6,862
|
|||||||||||||||||
Net income for the year
|
1,225,143
|
1,019,913
|
1,228,713
|
1,026,775
|
|||||||||||||||||
Items that are subsequently reclassified to profit or loss:
|
|||||||||||||||||||||
Valuation adjustments
|
2.c;20.f
|
(18
|
)
|
(170
|
)
|
(18
|
)
|
(170
|
)
|
||||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
25,455
|
17,047
|
25,455
|
17,047
|
||||||||||||||||
Items that are not subsequently reclassified to profit or loss:
|
|||||||||||||||||||||
Actuarial gains (losses) of post-employment benefits
|
2.o;20.f
|
18,061
|
(8,009
|
)
|
18,063
|
(8,026
|
)
|
||||||||||||||
Total comprehensive income for the year
|
1,268,641
|
1,028,781
|
1,272,213
|
1,035,626
|
|||||||||||||||||
Total comprehensive income for the year attributable to shareholders of the Company
|
1,268,641
|
1,028,781
|
1,268,641
|
1,028,781
|
|||||||||||||||||
Total comprehensive income for the year attributable to non-controlling interest in subsidiaries
|
-
|
-
|
3,572
|
6,845
|
Profit reserve | Other comprehensive income | Shareholders’ equity attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note | Share capital | Capital reserve | Revaluation reserve | Legal reserve | Investments statutory reserve | Retention of profits | Valuation adjustments | Cumulative translation adjustments | Retained earnings | Treasury shares | Additional dividends to the minimum mandatory dividends | Shareholders of the Company | Non-controlling interests in subsidiaries | Consolidated shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011
|
3,696,773
|
9,780
|
7,075
|
223,292
|
281,309
|
1,333,066
|
193
|
(4,426)
|
-
|
(118,234)
|
122,239
|
5,551,067
|
26,169
|
5,577,236
|
||||||||||||||||||||||||||||||||||||||||||||||
Adoption of IAS 19 (CPC 33(R2)) - Employee benefits
|
2.w
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,629
|
)
|
-
|
(5,910
|
)
|
-
|
-
|
(10,539
|
)
|
(4
|
)
|
(10,543
|
)
|
||||||||||||||||||||||||||||||||||||||||
Transfer of adoption of IAS 19 (CPC 33(R2)) - Employee benefits effects
|
-
|
-
|
-
|
-
|
(5,910
|
)
|
-
|
-
|
-
|
5,910
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2012
|
3,696,773
|
9,780
|
7,075
|
223,292
|
275,399
|
1,333,066
|
(4,436
|
)
|
(4,426
|
)
|
-
|
(118,234
|
)
|
122,239
|
5,540,528
|
26,165
|
5,566,693
|
|||||||||||||||||||||||||||||||||||||||||||
Net income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,019,913
|
-
|
-
|
1,019,913
|
6,862
|
1,026,775
|
||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(170
|
)
|
-
|
-
|
-
|
-
|
(170
|
)
|
-
|
(170
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Actuarial loss of post-employment benefits, net
|
2.o; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(8,009)
|
-
|
-
|
-
|
-
|
(8,009)
|
(17)
|
(8,026)
|
|||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,047
|
-
|
-
|
-
|
17,047
|
-
|
17,047
|
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
(8,179
|
)
|
17,047
|
1,019,913
|
-
|
-
|
1,028,781
|
6,845
|
1,035,626
|
|||||||||||||||||||||||||||||||||||||||||||||
Sale of treasury shares
|
-
|
10,466
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,349
|
-
|
13,815
|
-
|
13,815
|
||||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(362
|
)
|
-
|
-
|
-
|
-
|
-
|
362
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(59
|
)
|
-
|
-
|
(59
|
)
|
-
|
(59
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Transfer to investments reserve
|
-
|
-
|
-
|
-
|
303
|
-
|
-
|
-
|
(303)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(122,239
|
)
|
(122,239
|
)
|
-
|
(122,239
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,640)
|
(2,640
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
Reduction of shares of minority interests in subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,896)
|
(2,896)
|
||||||||||||||||||||||||||||||||||||||||||||||
Interim dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(155)
|
(155)
|
||||||||||||||||||||||||||||||||||||||||||||||
Proposed dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,838)
|
(1,838)
|
Profit reserve | Other comprehensive income | Shareholders’ equity attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note | Share capital | Capital reserve | Revaluation reserve | Legal reserve | Investments statutory reserve | Retention of profits | Valuation adjustments | Cumulative translation adjustments | Retained earnings | Treasury shares | Additional dividends to the minimum mandatory dividends | Shareholders of the Company | Non-controlling interests in subsidiaries | Consolidated shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
Allocation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e; 20.g
|
-
|
-
|
-
|
50,500
|
-
|
-
|
-
|
-
|
(50,500)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.51 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(273,392)
|
-
|
-
|
(273,392)
|
-
|
(273,392)
|
|||||||||||||||||||||||||||||||||||||||||||||
Proposed dividends (R$ 0.66 per share of the Company)
|
20.
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(354,032)
|
-
|
147,195
|
(206,837)
|
-
|
(206,837)
|
|||||||||||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e; 20.g
|
-
|
-
|
-
|
-
|
333,035
|
-
|
-
|
-
|
(333,035)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Transfer of adoption of IAS 19 (CPC 33(R2)) - Employee benefits effects
|
|
-
|
-
|
-
|
-
|
8,904
|
-
|
-
|
-
|
(8,904)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2012
|
3,696,773
|
20,246
|
6,713
|
273,842
|
617,641
|
1,333,066
|
(12,615)
|
12,621
|
-
|
(114,885
|
)
|
147,195
|
5,980,597
|
25,481
|
6,006,078
|
|||||||||||||||||||||||||||||||||||||||||||||
Net income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,225,143
|
-
|
-
|
1,225,143
|
3,570
|
1,228,713
|
||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(18
|
)
|
-
|
-
|
-
|
-
|
(18)
|
-
|
(18)
|
||||||||||||||||||||||||||||||||||||||||||||
Actuarial gains of post-employment benefits, net
|
2.o; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
18,061
|
-
|
-
|
-
|
-
|
18,061
|
2
|
18,063
|
|||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,455
|
-
|
-
|
-
|
25,455
|
-
|
25,455
|
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
18,043
|
25,455
|
1,225,143
|
-
|
-
|
1,268,641
|
3,572
|
1,272,213
|
||||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(606
|
)
|
-
|
-
|
-
|
-
|
-
|
606
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(139)
|
-
|
-
|
(139
|
)
|
-
|
(139
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Transfer to investments reserve
|
-
|
-
|
-
|
-
|
467
|
-
|
-
|
-
|
(467)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(147,195
|
)
|
(147,195
|
)
|
-
|
(147,195
|
)
|
Profit reserve | Other comprehensive income | Shareholders’ equity attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note | Share capital | Capital reserve | Revaluation reserve | Legal reserve | Investments statutory reserve | Retention of profits | Valuation adjustments | Cumulative translation adjustments | Retained earnings | Treasury shares | Additional dividends to the minimum mandatory dividends | Shareholders of the Company | Non-controlling interests in subsidiaries | Consolidated shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,295)
|
(4,295)
|
||||||||||||||||||||||||||||||||||||||||||||||
Prescribed dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,097
|
4,097
|
||||||||||||||||||||||||||||||||||||||||||||||
Proposed dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,930)
|
(1,930)
|
||||||||||||||||||||||||||||||||||||||||||||||
Allocation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e;20.g
|
-
|
-
|
-
|
61,257
|
-
|
-
|
-
|
-
|
(61,257)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.66 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(354,032)
|
-
|
-
|
(354,032
|
)
|
-
|
(354,032
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Proposed dividends (R$ 0.71 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(389,495
|
)
|
-
|
161,584
|
(227,911)
|
-
|
(227,911
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e ; 20.g
|
-
|
-
|
-
|
-
|
420,359
|
-
|
-
|
-
|
(420,359
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2013
|
3,696,773
|
20,246
|
6,107
|
335,099
|
1,038,467
|
1,333,066
|
5,428
|
38,076
|
-
|
(114,885
|
)
|
161,584
|
6,519,961
|
26,925
|
6,546,886
|
Parent
|
Consolidated
|
||||||||||||||||||||
Note
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||
Cash flows from operating activities
|
|||||||||||||||||||||
Net income for the year
|
1,225,143
|
1,019,913
|
1,228,713
|
1,026,775
|
|||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
|||||||||||||||||||||
Share of profit of subsidiaries, joint ventures and associates
|
11
|
(1,262,503
|
)
|
(1,032,119
|
)
|
4,993
|
(10,480
|
)
|
|||||||||||||
Depreciation and amortization
|
12;13
|
-
|
-
|
778,937
|
693,079
|
||||||||||||||||
PIS and COFINS credits on depreciation
|
12;13
|
-
|
-
|
12,368
|
11,558
|
||||||||||||||||
Assets retirement expenses
|
18
|
-
|
-
|
(5,435
|
)
|
(2,477)
|
|||||||||||||||
Interest, monetary and exchange variations
|
(2,852)
|
14,115
|
612,095
|
615,499
|
|||||||||||||||||
Deferred income and social contribution taxes
|
9.b
|
(352
|
)
|
647
|
90,996
|
108,384
|
|||||||||||||||
Income from disposal of assets
|
28
|
(5)
|
-
|
(40,280
|
)
|
(3,656
|
)
|
||||||||||||||
Others
|
-
|
-
|
(172
|
)
|
418
|
||||||||||||||||
Dividends received from subsidiaries
|
374,061
|
694,953
|
4,319
|
10,789
|
|||||||||||||||||
(Increase) decrease in current assets
|
|||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(8,357
|
)
|
(247,845
|
)
|
||||||||||||||
Inventories
|
6
|
-
|
-
|
(298,930)
|
48,503
|
||||||||||||||||
Recoverable taxes
|
7
|
36,199
|
(14,560
|
)
|
(2,016
|
)
|
(4,540
|
)
|
|||||||||||||
Other receivables
|
(1,035)
|
1,657
|
1,102
|
1,319
|
|||||||||||||||||
Prepaid expenses
|
10
|
(1,907
|
)
|
-
|
(11,366
|
)
|
(10,618
|
)
|
|||||||||||||
Increase (decrease) in current liabilities
|
|||||||||||||||||||||
Trade payables
|
15
|
956
|
123
|
(328,785
|
)
|
198,312
|
|||||||||||||||
Salaries and related charges
|
16
|
3
|
10
|
45,128
|
(18,426
|
)
|
|||||||||||||||
Taxes payable
|
17
|
(3,035)
|
698
|
8,649
|
(2,469
|
)
|
|||||||||||||||
Income and social contribution taxes
|
939
|
-
|
350,813
|
208,153
|
|||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
1,887
|
(1,683
|
)
|
|||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
-
|
-
|
19,792
|
8,528
|
||||||||||||||||
Other payables
|
106
|
-
|
36,587
|
(219
|
)
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(323
|
)
|
(1,677
|
)
|
||||||||||||||
(Increase) decrease in non-current assets
|
|||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
13,031
|
(19,644
|
)
|
|||||||||||||||
Recoverable taxes
|
7
|
4,535
|
13,907
|
11,705
|
32,326
|
||||||||||||||||
Escrow deposits
|
84
|
-
|
(81,183
|
)
|
(64,544
|
)
|
|||||||||||||||
Other receivables
|
-
|
-
|
2,221
|
(9,665
|
)
|
||||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
(18,153)
|
1,523
|
||||||||||||||||
Increase (decrease) in non-current liabilities
|
|||||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
8,283
|
8,823
|
||||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
12
|
(528
|
)
|
18,751
|
38,614
|
|||||||||||||||
Other payables
|
-
|
-
|
(21,839
|
)
|
(3,060
|
)
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(719
|
)
|
1,129
|
|||||||||||||||
Income and social contribution taxes paid
|
(380
|
)
|
-
|
(312,126
|
)
|
(169,069
|
)
|
||||||||||||||
Net cash provided by operating activities
|
369,969
|
698,816
|
2,120,686
|
2,443,660
|
Ultrapar Participações S.A. and Subsidiaries
Statements of cash flows - Indirect method
For the years ended December 31, 2013 and 2012
(In thousands of Brazilian Reais)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Cash flows from investing activities | Note |
2013
|
2012
|
2013
|
2012
|
|||||||||||||||
Financial investments, net of redemptions
|
(48
|
)
|
52,686
|
(156,917)
|
(216,907
|
)
|
||||||||||||||
Acquisition of subsidiaries, net
|
3.a ;3.b
|
-
|
-
|
(6,033
|
)
|
(168,668
|
)
|
|||||||||||||
Cash and cash equivalents of acquired subsidiaries
|
-
|
-
|
-
|
8,915
|
||||||||||||||||
Financial investments of acquired subsidiaries
|
-
|
-
|
-
|
3,426
|
||||||||||||||||
Acquisition of property, plant and equipment
|
12
|
-
|
-
|
(661,215
|
)
|
(754,010
|
)
|
|||||||||||||
Acquition of intangible assets
|
13
|
-
|
-
|
(542,936
|
)
|
(594,770
|
)
|
|||||||||||||
Capital increase in subsidiares
|
11.a
|
(350,000
|
)
|
(150,000
|
)
|
-
|
-
|
|||||||||||||
Capital increase in joint ventures
|
11.b
|
-
|
-
|
(24,945
|
)
|
(4,055
|
)
|
|||||||||||||
Capital reduction in associates
|
11.c
|
-
|
-
|
1,500
|
-
|
|||||||||||||||
Capital reduction to subsidiaries
|
11.a
|
700,000
|
-
|
-
|
-
|
|||||||||||||||
Cash of joint-ventures merged
|
11.b
|
-
|
-
|
-
|
95,004
|
|||||||||||||||
Proceeds from disposal of assets
|
27
|
5
|
-
|
102,646
|
66,065
|
|||||||||||||||
Net cash provided by (used in) investing activities
|
349,957
|
(97,314
|
)
|
(1,287,900
|
)
|
(1,565,000
|
)
|
|||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Loans and debentures
|
Borrowings
|
14
|
-
|
793,485
|
1,446,024
|
2,753,781
|
|||||||||||||||
Repayments
|
14
|
-
|
(1,000,000
|
)
|
(760,626
|
)
|
(2,437,803
|
)
|
||||||||||||
Interest paid
|
14
|
(66,665
|
)
|
(44,136
|
)
|
(548,497
|
)
|
(331,792
|
)
|
|||||||||||
Payment of financial lease
|
14.i
|
-
|
-
|
(4,348
|
)
|
(4,611
|
)
|
|||||||||||||
Dividends paid
|
(705,192
|
)
|
(544,553
|
)
|
(711,410
|
)
|
(548,541
|
)
|
||||||||||||
Payment of loan with Noble Brasil
|
3.b
|
-
|
-
|
-
|
(49,982
|
)
|
||||||||||||||
Reduction of minority interests in subsidiaries
|
-
|
-
|
-
|
(2,896
|
)
|
|||||||||||||||
Sale of treasury shares
|
-
|
13,815
|
-
|
-
|
||||||||||||||||
Related parties
|
85,228
|
78,196
|
-
|
(813
|
)
|
|||||||||||||||
Net cash used in financing activities
|
(686,629
|
)
|
(703,193
|
)
|
(578,857
|
)
|
(622,657
|
)
|
||||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
-
|
-
|
1,026
|
(395
|
)
|
|||||||||||||||
Increase (decrease) in cash and cash equivalents
|
33,297
|
(101,691
|
)
|
254,955
|
255,608
|
Cash and cash equivalents at the beginning of the year
|
4
|
76,981
|
178,672
|
2,021,114
|
1,765,506
|
|||||||||||||||
Cash and cash equivalents at the end of the year
|
4
|
110,278
|
76,981
|
2,276,069
|
2,021,114
|
|||||||||||||||
Additional information:
|
||||||||||||||||||||
Loan of acquired subsidiaries
|
3.a; 3.b
|
-
|
-
|
-
|
136.256
|
Parent
|
Consolidated
|
||||||||||||||||||||||||
Note
|
2013
|
%
|
2012
|
%
|
2013
|
%
|
2012
|
%
|
|||||||||||||||||
Revenue
|
|||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25
|
-
|
-
|
62,516,481
|
55,363,302
|
||||||||||||||||||||
Rebates, discounts and returns
|
25
|
-
|
-
|
(267,714)
|
(261,085)
|
||||||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
-
|
-
|
(8,758)
|
(1,765)
|
|||||||||||||||||||||
Income from disposal of assets
|
28
|
5
|
-
|
40,280
|
3,656
|
||||||||||||||||||||
5
|
-
|
62,280,289
|
55,104,108
|
||||||||||||||||||||||
Materials purchased from third parties
|
|||||||||||||||||||||||||
Raw materials used
|
-
|
-
|
(2,931,335)
|
(2,764,818)
|
|||||||||||||||||||||
Cost of goods, products and services sold
|
-
|
-
|
(53,018,066)
|
(46,809,490
|
)
|
||||||||||||||||||||
Third-party materials, energy, services and others
|
(6,022
|
)
|
(4,521
|
)
|
(1,608,325)
|
(1,472,006)
|
|||||||||||||||||||
Reversal of impairment losses
|
10,899
|
9,244
|
14,184
|
2,233
|
|||||||||||||||||||||
4,877
|
4,723
|
(57,543,542)
|
(51,044,081
|
)
|
|||||||||||||||||||||
Gross value added
|
4,882
|
4,723
|
4,736,747
|
4,060,027
|
|||||||||||||||||||||
Deductions
|
|||||||||||||||||||||||||
Depreciation and amortization
|
-
|
-
|
(778,937)
|
(693,079
|
)
|
||||||||||||||||||||
PIS and COFINS credits on depreciation
|
-
|
-
|
(12,368)
|
(11,558)
|
|||||||||||||||||||||
-
|
-
|
(791,305)
|
(704,637)
|
||||||||||||||||||||||
Net value added by the Company
|
4,882
|
4,723
|
3,945,442
|
3,355,390
|
|||||||||||||||||||||
Value added received in transfer
|
|||||||||||||||||||||||||
Share of profit of subsidiaries, joint-ventures and associates
|
11
|
1,262,503
|
1,032,119
|
(4,993)
|
10,480
|
||||||||||||||||||||
Dividends and interest on equity at cost
|
22
|
27
|
-
|
-
|
|||||||||||||||||||||
Rents and royalties
|
25
|
-
|
-
|
84,552
|
71,559
|
||||||||||||||||||||
Financial income
|
29
|
120,245
|
109,211
|
240,562
|
208,155
|
||||||||||||||||||||
1,382,770
|
1,141,357
|
320,121
|
290,194
|
||||||||||||||||||||||
Total value added available for distribution
|
1,387,652
|
1,146,080
|
4,265,563
|
3,645,584
|
|||||||||||||||||||||
Distribution of value added
|
|||||||||||||||||||||||||
Labor and benefits
|
4,064
|
-
|
4,016
|
-
|
1,220,388
|
29
|
1,069,559
|
29
|
|||||||||||||||||
Taxes, fees and contributions
|
84,832
|
6
|
27,687
|
2
|
1,185,211
|
28
|
1,004,142
|
28
|
|||||||||||||||||
Financial expenses and rents
|
73,613
|
5
|
94,464
|
8
|
631,251
|
15
|
545,108
|
15
|
|||||||||||||||||
Dividends paid
|
743,527
|
54
|
627,424
|
56
|
745,457
|
17
|
629,417
|
17
|
|||||||||||||||||
Retained earnings
|
481,616
|
35
|
392,489
|
34
|
483,256
|
11
|
397,358
|
11
|
|||||||||||||||||
Value added distributed
|
1,387,652
|
100
|
1,146,080
|
100
|
4,265,563
|
100
|
3,645,584
|
100
|
1.
|
Operations
|
2.
|
Summary of significant accounting policies
|
a.
|
Recognition of income
|
b.
|
Cash and cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, acquired or incurred principally for the purpose of selling or repurchasing in the near term, and derivatives. The balances are stated at fair value. The interest earned, the exchange variation and changes in fair value are recognized in profit or loss.
|
•
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, and fixed maturities for which the entity has the positive intention and ability to hold to maturity. The interest earned and the foreign currency exchange variation are recognized in profit or loss, and balances are stated at acquisition cost plus the interest earned, using the effective interest rate method.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories at initial recognition. The balances are stated at fair value and the interest earned and the foreign currency exchange variation are recognized in profit or loss. Differences between fair value and acquisition cost plus the interest earned are recognized in other comprehensive income in the shareholders’ equity. Accumulated gains and losses recognized in the shareholders’ equity are reclassified to profit or loss in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in an active market, except: (i) those which the entity intends to sell immediately or in the near term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those for which the Company may not recover substantially all of its initial investment for reasons other than credit deterioration. The interest earned and the foreign currency exchange variation are recognized in profit or loss. The balances are stated at acquisition cost plus the interests, using the effective interest rate method. Loans and receivables include cash and banks, trade receivables, dividends receivable and other trade receivables.
|
•
|
Fair value hedge: derivative financial instrument used to hedge exposure to changes in the fair value of an item, attributable to a particular risk, which can affect the entity’s profit or loss.
|
•
|
Hedge accounting - fair value hedge: in the initial designation of the fair value hedge, the relationship between the hedging instrument and the hedged item is documented, including the objectives of risk management, the strategy in conducting the transaction and the methods to be used to evaluate its effectiveness. Once the fair value hedge has been qualified as effective, the hedge item is also measured at fair value. Gains and losses from hedge instruments and hedge items are recognized in profit or loss. The hedge accounting must be discontinued when the hedge becomes ineffective.
|
•
|
Hedge accounting - hedge of net investments in foreign operation: derivative financial instrument used to hedge exposure on net investments in foreign subsidiaries due to the fact that the local functional currency is different from the functional currency of the Company. The portion of the gain or loss on the hedging instrument that is determined to be effective is recognized directly in equity in accumulated other comprehensive income, while the ineffective portion is recognized in profit or loss. The gain or loss on the hedging instrument that has been recognized directly in accumulated other comprehensive income shall be recognized in income upon disposal of the foreign operation.
|
d.
|
Trade receivables
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, plant and equipment
|
h.
|
Leases
|
i.
|
Intangible assets
|
•
|
Goodwill is carried net of accumulated amortization as of December 31, 2008, when it ceased to be amortized. Goodwill generated since January 1, 2009 is shown as intangible asset corresponding to the positive difference between the amount paid or payable to the seller and the fair value of the identified assets and liabilities assumed of the acquired entity, and is tested annually for impairment. Goodwill is allocated to the respective cash generating units (“CGU”) for impairment testing purposes.
|
•
|
Bonus disbursements as provided in Ipiranga’s agreements with reseller service stations and major consumers are recognized as distribution rights when paid and amortized using the straight-line method according to the term of the agreement.
|
•
|
Other intangible assets acquired from third parties, such as software, technology and commercial property rights, are measured at the total acquisition cost and amortized using straight-line method, for the periods mentioned in Note 13, taking into account their useful life, which is reviewed annually.
|
j.
|
Other assets
|
k.
|
Financial liabilities
|
l.
|
Income and social contribution taxes on income
|
m.
|
Provision for assets retirement obligation – fuel tanks
|
n.
|
Provisions for tax, civil and labor risks
|
o.
|
Post-employment benefits
|
p.
|
Other liabilities
|
q.
|
Foreign currency transactions
|
r.
|
Basis for translation of financial statements of foreign subsidiaries
|
Subsidiary
|
Functional currency
|
Location
|
Oxiteno México S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Industriales de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno USA LLC
|
U.S. Dollar
|
United States
|
Oxiteno Andina, C.A.
|
Bolivar
|
Venezuela
|
Oxiteno Uruguay S.A.
|
U.S. Dollar
|
Uruguay
|
s.
|
Use of estimates, assumptions and judgments
|
t.
|
Impairment of assets
|
u.
|
Adjustment to present value
|
v.
|
Statements of value added
|
w.
|
Adoption of the pronouncements issued by CPC and IFRS
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
2,050,051
|
(28,937
|
)
|
-
|
2,021,114
|
|||||||||||
Financial investments
|
962,136
|
(952
|
)
|
-
|
961,184
|
|||||||||||
Trade receivables, net
|
2,306,798
|
(277
|
)
|
-
|
2,306,521
|
|||||||||||
Inventories, net
|
1,299,807
|
(9,113
|
)
|
-
|
1,290,694
|
|||||||||||
Recoverable taxes, net
|
483,201
|
(5,242
|
)
|
-
|
477,959
|
|||||||||||
Dividends receivable
|
-
|
1,292
|
-
|
1,292
|
||||||||||||
Other receivables
|
20,541
|
(78
|
)
|
-
|
20,463
|
|||||||||||
Prepaid expenses, net
|
54,036
|
(225
|
)
|
-
|
53,811
|
|||||||||||
Total current assets
|
7,176,570
|
(43,532
|
)
|
-
|
7,133,038
|
|||||||||||
Non-current assets
|
||||||||||||||||
Deferred income and social contribution taxes
|
465,190
|
(834
|
)
|
4,975
|
469,331
|
|||||||||||
Escrow deposits
|
534,009
|
(280
|
)
|
-
|
533,729
|
|||||||||||
Prepaid expenses, net
|
80,856
|
(1,204
|
)
|
-
|
79,652
|
|||||||||||
Investments in joint-ventures
|
-
|
28,209
|
-
|
28,209
|
||||||||||||
Property, plant and equipment, net
|
4,701,406
|
(34,386
|
)
|
-
|
4,667,020
|
|||||||||||
Intangible assets, net
|
1,968,615
|
(3,319
|
)
|
-
|
1,965,296
|
|||||||||||
Other non-current assets
|
373,279
|
-
|
-
|
373,279
|
||||||||||||
Total non-current assets
|
8,123,355
|
(11,814
|
)
|
4,975
|
8,116,516
|
|||||||||||
Total assets
|
15,299,925
|
(55,346
|
)
|
4,975
|
15,249,554
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Current liabilities
|
||||||||||||||||
Loans
|
1,573,463
|
(432
|
)
|
-
|
1,573,031
|
|||||||||||
Debentures
|
65,663
|
(12,713
|
)
|
-
|
52,950
|
|||||||||||
Trade payables
|
1,312,268
|
(14,533
|
)
|
-
|
1,297,735
|
|||||||||||
Salaries and related charges
|
254,566
|
(2,040
|
)
|
-
|
252,526
|
|||||||||||
Taxes payable
|
107,822
|
(149
|
)
|
-
|
107,673
|
|||||||||||
Dividends payable
|
222,370
|
(19
|
)
|
-
|
222,351
|
|||||||||||
Income and social contribution taxes payable
|
75,363
|
(128
|
)
|
-
|
75,235
|
|||||||||||
Post-employment benefits
|
11,624
|
(1,589
|
)
|
-
|
10,035
|
|||||||||||
Provision for tax, civil and labor risks
|
50,052
|
(538
|
)
|
-
|
49,514
|
|||||||||||
Other payables
|
52,514
|
3,939
|
-
|
56,453
|
||||||||||||
Other current liabilities
|
23,747
|
-
|
-
|
23,747
|
||||||||||||
Total current liabilities
|
3,749,452
|
(28,202
|
)
|
-
|
3,721,250
|
|||||||||||
Non-current liabilities
|
||||||||||||||||
Loans
|
3,153,096
|
(1,407
|
)
|
-
|
3,151,689
|
|||||||||||
Debentures
|
1,403,571
|
(8,302
|
)
|
-
|
1,395,269
|
|||||||||||
Provision for tax, civil and labor risks
|
551,606
|
(643
|
)
|
-
|
550,963
|
|||||||||||
Post-employment benefits
|
120,619
|
(16,792
|
)
|
14,633
|
118,460
|
|||||||||||
Other non-current liabilities
|
305,845
|
-
|
-
|
305,845
|
||||||||||||
Total non-current liabilities
|
5,534,737
|
(27,144
|
)
|
14,633
|
5,522,226
|
|||||||||||
Total shareholders’ equity
|
6,015,736
|
-
|
(9,658
|
)
|
6,006,078
|
|||||||||||
Total liabilities and shareholders’ equity
|
15,299,925
|
(55,346
|
)
|
4,975
|
15,249,554
|
12/31/2011 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
01/01/2012 restated
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
1,790,954
|
(25,448
|
)
|
-
|
1,765,506
|
|||||||||||
Financial investments
|
916,936
|
(97,592
|
)
|
-
|
819,344
|
|||||||||||
Trade receivables, net
|
2,026,417
|
(3,012
|
)
|
-
|
2,023,405
|
|||||||||||
Inventories, net
|
1,310,132
|
(6,637
|
)
|
-
|
1,303,495
|
|||||||||||
Recoverable taxes, net
|
470,511
|
(3,993
|
)
|
-
|
466,518
|
|||||||||||
Other receivables
|
20,323
|
(75
|
)
|
-
|
20,248
|
|||||||||||
Prepaid expenses, net
|
40,221
|
(308
|
)
|
-
|
39,913
|
|||||||||||
Total current assets
|
6,575,494
|
(137,065
|
)
|
-
|
6,438,429
|
|||||||||||
Non-current assets
|
||||||||||||||||
Deferred income and social contribution taxes
|
510,135
|
(4,601
|
)
|
5,431
|
510,965
|
|||||||||||
Escrow deposits
|
469,381
|
(196
|
)
|
-
|
469,185
|
|||||||||||
Prepaid expenses, net
|
69,198
|
(1,329
|
)
|
-
|
67,869
|
|||||||||||
Investments in joint-ventures
|
-
|
120,803
|
-
|
120,803
|
||||||||||||
Property, plant and equipment, net
|
4,278,931
|
(28,007
|
)
|
-
|
4,250,924
|
|||||||||||
Intangible assets, net
|
1,539,177
|
(45
|
)
|
-
|
1,539,132
|
|||||||||||
Other non-current assets
|
300,423
|
(29
|
)
|
-
|
300,394
|
|||||||||||
Total non-current assets
|
7,167,245
|
86,596
|
5,431
|
7,259,272
|
||||||||||||
Total assets
|
13,742,739
|
(50,469
|
)
|
5,431
|
13,697,701
|
Current liabilities
|
||||||||||||||||
Loans
|
1,300,326
|
(42
|
)
|
-
|
1,300,284
|
|||||||||||
Trade payables
|
1,075,103
|
(8,317
|
)
|
-
|
1,066,786
|
|||||||||||
Salaries and related charges
|
268,345
|
(1,125
|
)
|
-
|
267,220
|
|||||||||||
Taxes payable
|
109,653
|
(445
|
)
|
-
|
109,208
|
|||||||||||
Dividends payable
|
163,802
|
(11
|
)
|
-
|
163,791
|
|||||||||||
Income and social contribution taxes payable
|
38,620
|
(2,469
|
)
|
-
|
36,151
|
|||||||||||
Post-employment benefits
|
13,282
|
(1,564
|
)
|
-
|
11,718
|
|||||||||||
Provision for tax, civil and labor risks
|
41,347
|
(361
|
)
|
-
|
40,986
|
|||||||||||
Other payables
|
55,643
|
(275
|
)
|
-
|
55,368
|
|||||||||||
Other current liabilities
|
1,031,655
|
-
|
-
|
1,031,655
|
||||||||||||
Total current liabilities
|
4,097,776
|
(14,609
|
)
|
-
|
4,083,167
|
|||||||||||
Non-current liabilities
|
||||||||||||||||
Loans
|
3,196,102
|
(396
|
)
|
-
|
3,195,706
|
|||||||||||
Debentures
|
19,102
|
(19,102
|
)
|
-
|
-
|
|||||||||||
Deferred income and social contribution taxes
|
37,980
|
(542
|
)
|
-
|
37,348
|
|||||||||||
Provision for tax, civil and labor risks
|
512,788
|
(573
|
)
|
-
|
512,215
|
|||||||||||
Post-employment benefits
|
96,751
|
(15,247
|
)
|
15,974
|
97,478
|
|||||||||||
Other non-current liabilities
|
205,004
|
-
|
-
|
205,004
|
||||||||||||
Total non-current liabilities
|
4,067,727
|
(35,860
|
)
|
15,974
|
4,047,841
|
|||||||||||
Total shareholders’ equity
|
5,577,236
|
-
|
(10,543
|
)
|
5,566,693
|
|||||||||||
Total liabilities and shareholders’ equity
|
13,742,739
|
(50,469
|
)
|
5,431
|
13,697,701
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Net revenue from sales and services
|
53,919,424
|
(50,498
|
)
|
-
|
53,868,926
|
|||||||||||
Cost of products and services sold
|
(49,797,200
|
)
|
29,063
|
-
|
(49,768,137
|
)
|
||||||||||
Selling and marketing, general and administrative and other operating income, net
|
(2,416,974
|
)
|
6,918
|
13,501
|
(2,396,555
|
)
|
||||||||||
Income from disposal of assets
|
3,676
|
(20
|
)
|
-
|
3,656
|
|||||||||||
Financial income, net
|
(262,496
|
)
|
(7,827
|
)
|
-
|
(270,323
|
)
|
|||||||||
Income and social contribution taxes
|
(428,756
|
)
|
12,074
|
(4,590
|
)
|
(421,272
|
)
|
|||||||||
Share of profit of joint ventures and associates
|
190
|
10,290
|
-
|
10,480
|
||||||||||||
Net income for the year
|
1,017,864
|
-
|
8,911
|
1,026,775
|
||||||||||||
Shareholders of the Company
|
1,011,009
|
-
|
8,904
|
1,019,913
|
||||||||||||
Non-controlling interests in subsidiaries
|
6,855
|
-
|
7
|
6,862
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Net cash provided by operating activities
|
2,449,866
|
(6,129
|
)
|
-
|
2,443,737
|
|||||||||||
Net cash used in investing activities
|
(1,571,747
|
)
|
6,747
|
-
|
(1,565,000
|
)
|
||||||||||
Net cash used in financing activities
|
(618,627
|
)
|
(4,107
|
)
|
-
|
(622,734
|
)
|
|||||||||
Increase (decrease) in cash and cash equivalents
|
259,097
|
(3,489
|
)
|
-
|
255,608
|
|||||||||||
Cash and cash equivalents at the beginning of the year
|
1,790,954
|
(25,448
|
)
|
-
|
1,765,506
|
|||||||||||
Cash and cash equivalents at the end of the year
|
2,050,051
|
(28,937
|
)
|
-
|
2,021,114
|
•
|
Consolidated financial statements – IFRS 10 and transition guidance (equivalent to CPC 36 R3): provides a single consolidation model that identifies control as the basis for consolidation for all types of entities. |
• .
|
Disclosure of interests in other entities– IFRS 12 and transition guidance (equivalent to CPC 45): expands the current disclosure requirements in respect of entities where the Company has influence. |
•
|
Amendments to IAS 27 – Separate financial statements (equivalent to CPC 35 R2): IAS 27 requirements related to consolidated financial statements are replaced by IFRS 10. The requirements for separate financial statements are maintained. |
•
|
Amendments to IAS 28 – Investments in associates and joint ventures (equivalent to CPC 18 R2): revision of IAS 28 to include the changes introduced by IFRSs 10, 11 and 12. |
•
|
Fair value measurement – IFRS 13 (equivalent to CPC 46): replaces and consolidates in a single standard all the guidance and requirements in respect of fair value measurement contained in other IFRSs. IFRS 13 defines fair value and provides guidance on how to measure fair value and requirements for disclosure relating to fair value measurement. However, it does not introduce any new requirement or amendment with respect to items to be measured at fair value. |
•
|
Amendments to IAS 1 – Presentation of financial statements: other comprehensive income (equivalent to CPC 26 R1 after CPC 03 Review): introduces the requirement that all items recognized in other comprehensive income be separated into and totaled as items that are and items that are not subsequently reclassified to profit or loss. |
•
|
Amendments to IFRS 7 – Financial instruments: offsetting financial assets and liabilities (equivalent to CPC 40 R1 after CPC 03 Review): requires information about all recognized financial instruments that are set off in accordance with IAS 32. |
Effective
date
|
|||
•
|
Amendments to IAS 32 – Financial instruments: presentation: provides clarifications on the application of the offsetting rules. |
2014
|
|
•
|
IFRS 9 – Financial instruments’ classification and measurement: includes the requirements for the classification and measurement of financial assets and liabilities and for derecognition. |
2015
|
x.
|
Authorization for issuance of the financial statements
|
3.
|
Principles of consolidation and investments in subsidiaries
|
% interest in the share
|
|||||||||||||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
|||||||||||||||||||||||
Control
|
Control
|
Control
|
|||||||||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100
|
-
|
100
|
-
|
100
|
-
|
||||||||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
-
|
99
|
-
|
99
|
-
|
99
|
||||||||||||||||||
Temmar - Terminal Marítimo do Maranhăo S.A.
|
Brazil
|
-
|
-
|
-
|
100
|
-
|
-
|
||||||||||||||||||
Melamina Ultra S.A. Indústria Química
|
Brazil
|
-
|
-
|
-
|
99
|
-
|
99
|
||||||||||||||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100
|
-
|
100
|
-
|
100
|
-
|
||||||||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
-
|
99
|
-
|
99
|
-
|
99
|
||||||||||||||||||
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Uruguay S.A.
|
Uruguay
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Barrington S.L.
|
Spain
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno USA LLC
|
United States
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Colombia S.A.S
|
Colombia
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oxiteno Shanghai Trading LTD.
|
China
|
-
|
100
|
-
|
100
|
-
|
-
|
||||||||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100
|
-
|
100
|
-
|
100
|
-
|
||||||||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Isa-Sul Administraçăo e Participações Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
-
|
99
|
-
|
99
|
-
|
99
|
||||||||||||||||||
Distribuidora de Gás LP Azul S.A..
|
Brazil
|
-
|
-
|
-
|
-
|
-
|
100
|
||||||||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
-
|
57
|
-
|
57
|
-
|
57
|
||||||||||||||||||
LPG International Inc.
|
Cayman Islands
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
||||||||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
-
|
100
|
-
|
100
|
-
|
100
|
% interest in the share
|
||||||||||||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||||||||||||||
Control
|
Control
|
Control
|
||||||||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
||||||||||||||||||
Uniăo Vopak Armazéns Gerais Ltda.
|
Brazil
|
-
|
50
|
-
|
50
|
-
|
50
|
|||||||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
Brazil
|
-
|
50
|
-
|
50
|
-
|
-
|
|||||||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
Brazil
|
33
|
-
|
33
|
-
|
33
|
-
|
|||||||||||||||||
Maxfácil Participações S.A.
|
Brazil
|
-
|
-
|
-
|
-
|
-
|
50
|
Current assets
|
Current liabilities
|
||||||||
Cash and cash equivalents
|
7,147
|
Loans
|
32,481
|
||||||
Trade receivables
|
31,169
|
Trade payables
|
32,443
|
||||||
Inventories
|
33,459
|
Salaries and related charges
|
3,431
|
||||||
Recoverable taxes
|
3,163
|
Other
|
1,869
|
||||||
Other
|
1,906
|
70,224
|
|||||||
76,844
|
|||||||||
Non-current assets
|
Non-current liabilities
|
||||||||
Property, plant and equipment
|
68,420
|
Loans
|
7,362
|
||||||
Intangible assets
|
1,969
|
Deferred income and social contribution taxes
|
8,365
|
||||||
Deferred income and social contribution taxes
|
7,465
|
15,727
|
|||||||
Goodwill
|
44,856
|
||||||||
122,710
|
Total liabilities assumed
|
85,951
|
|||||||
Total assets acquired and goodwill
|
199,554
|
Consideration transferred
|
113,603
|
2012
|
|
Net revenue from sales and services
|
53,896,772
|
Operating income
|
1,706,969
|
Net income for the year
|
1,025,526
|
Earnings per share basic - whole R$ (see Note 30)
|
1.9076
|
Earnings per share diluted - whole R$ (see Note 30)
|
1.8999
|
Current assets
|
Current liabilities
|
||||||||
Cash and cash equivalents
|
1,768 |
Loans
|
755 | ||||||
Trade receivables
|
1,099 |
Trade payables
|
193 | ||||||
Recoverable taxes
|
3,738 |
Salaries and related charges
|
301 | ||||||
Other
|
307 |
Taxes payable
|
371 | ||||||
6,912 | 1,620 | ||||||||
Non-current assets
|
Non-current liabilities
|
||||||||
Financial investments
|
3,426 |
Loans
|
45,676 | ||||||
Deferred income and social contribution taxes
|
11,862 |
Provision for tax, civil and labor risks
|
203 | ||||||
Property, plant and equipment
|
88,361 |
Related parties
|
49,982 | ||||||
Intangible assets
|
21,243 |
Contingent consideration
|
12,000 | ||||||
Other
|
2,092 | 107,861 | |||||||
Goodwill
|
43,781 | ||||||||
170,765 |
Total liabilities assumed
|
109,481 | |||||||
Total assets acquired and goodwill
|
177,677 |
Consideration transferred
|
68,196 |
2012
|
|
Net revenue from sales and services
|
53,881,692
|
Operating income
|
1,711,390
|
Net income for the year
|
1,022,937
|
Earnings per share basic - whole R$ (see Note 30)
|
1.9028
|
Earnings per share diluted - whole R$ (see Note 30)
|
1.8951
|
4.
|
Cash and cash equivalents and financial investments
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
|||||||||||
Cash and bank deposits
|
||||||||||||||||
In local currency
|
153
|
173
|
71
|
136,532
|
35,786
|
77,794
|
||||||||||
In foreign currency
|
-
|
-
|
-
|
88,394
|
43,866
|
29,523
|
||||||||||
Financial investments considered cash equivalents
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
110,125
|
76,808
|
178,601
|
2,051,143
|
1,912,217
|
1,643,013
|
||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
-
|
-
|
29,245
|
15,176
|
||||||||||
Total cash and cash equivalents
|
110,278
|
76,981
|
178,672
|
2,276,069
|
2,021,114
|
1,765,506
|
·
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
|||||||||||||||||
Financial investments
|
||||||||||||||||||||||
In local currency
|
||||||||||||||||||||||
Fixed-income securities and funds
|
264
|
216
|
52,902
|
747,256
|
641,022
|
541,287
|
||||||||||||||||
In foreign currency
|
||||||||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
-
|
368,781
|
290,636
|
259,091
|
||||||||||||||||
Currency and interest rate hedging
instruments (a)
|
-
|
-
|
-
|
151,594
|
179,056
|
93,403
|
||||||||||||||||
Total financial investments
|
264
|
216
|
52,902
|
1,267,631
|
1,110,714
|
893,781
|
||||||||||||||||
Current
|
264
|
216
|
52,902
|
1,149,132
|
961,184
|
819,344
|
||||||||||||||||
Non-current
|
-
|
-
|
-
|
118,499
|
149,530
|
74,437
|
5.
|
Trade receivables (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Domestic customers
|
2,159,355
|
2,130,816
|
1,882,889
|
|||||||||
Reseller financing - Ipiranga
|
276,044
|
276,937
|
239,588
|
|||||||||
Foreign customers
|
157,696
|
164,943
|
135,098
|
|||||||||
(-) Allowance for doubtful accounts
|
(147,080
|
)
|
(128,816
|
)
|
(116,454
|
)
|
||||||
Total
|
2,446,015
|
2,443,880
|
2,141,121
|
|||||||||
Current
|
2,321,537
|
2,306,521
|
2,023,405
|
|||||||||
Non-current
|
124,478
|
137,359
|
117,716
|
Past due | ||||||||||||||||||||||||||||
Total
|
Current
|
less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
more than 180 days
|
||||||||||||||||||||||
12/31/2013
|
2,593,095
|
2,282,310
|
104,544
|
12,906
|
6,428
|
7,786
|
179,121
|
|||||||||||||||||||||
12/31/2012
|
2,572,696
|
2,270,632
|
81,666
|
18,463
|
8,932
|
25,885
|
167,118
|
|||||||||||||||||||||
01/01/2012
|
2,257,575
|
1,991,490
|
80,538
|
18,088
|
5,788
|
14,938
|
146,733
|
Balance at January 1, 2012
|
116,454
|
|||
Additions
|
20,616
|
|||
Write-offs
|
(8,254
|
)
|
||
Balance at December 31, 2012
|
128,816
|
|||
Additions
|
31,745
|
|||
Write-offs
|
(13,481
|
)
|
||
Balance at December 31, 2013
|
147,080
|
6.
|
Inventories (Consolidated)
|
12/31/2013 |
12/31/2012
|
01/01/2012
|
|||||||||||||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision
for losses
|
Net balance
|
|||||||||||||||||||||||||||
Finished goods
|
318,451
|
(7,100
|
)
|
311,351
|
262,667
|
(6,314
|
)
|
256,353
|
272,377
|
(14,605
|
)
|
257,772
|
|||||||||||||||||||||||
Work in process
|
2,626
|
-
|
2,626
|
1,914
|
-
|
1,914
|
727
|
-
|
727
|
||||||||||||||||||||||||||
Raw materials
|
209,735
|
(169
|
)
|
209,566
|
205,252
|
(297
|
)
|
204,955
|
195,881
|
(114
|
)
|
195,767
|
|||||||||||||||||||||||
Liquefied petroleum gas (LPG)
|
41,678
|
(5,761
|
)
|
35,917
|
36,820
|
-
|
36,820
|
41,147
|
-
|
41,147
|
|||||||||||||||||||||||||
Fuels, lubricants and greases
|
817,016
|
(758
|
)
|
816,258
|
629,527
|
(635
|
)
|
628,892
|
632,094
|
(710
|
)
|
631,384
|
|||||||||||||||||||||||
Consumable materials and bottles for resale
|
64,465
|
(1,450
|
)
|
63,015
|
63,226
|
(1,197
|
)
|
62,029
|
56,645
|
(1,696
|
)
|
54,949
|
|||||||||||||||||||||||
Advances to suppliers
|
128,618
|
-
|
128,618
|
72,899
|
-
|
72,899
|
89,103
|
-
|
89,103
|
||||||||||||||||||||||||||
Properties for resale
|
25,162
|
-
|
25,162
|
26,832
|
-
|
26,832
|
32,646
|
-
|
32,646
|
||||||||||||||||||||||||||
1,607,751
|
(15,238
|
)
|
1,592,513
|
1,299,137
|
(8,443
|
)
|
1,290,694
|
1,320,620
|
(17,125
|
)
|
1,303,495
|
Balance at January 1, 2012
|
17,125
|
|||
Recoveries of realizable value adjustment
|
(8,141
|
)
|
||
Recoveries of obsolescence and other losses
|
(541
|
)
|
||
Balance at December 31, 2012
|
8,443
|
|||
Additions of realizable value adjustment
|
4,087
|
|||
Additions of obsolescence and other losses
|
2,708
|
|||
Balance at December 31, 2013
|
15,238
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Realizable value adjustment
|
9,497
|
5,410
|
13,551
|
|||||||||
Obsolescence and other losses
|
5,741
|
3,033
|
3,574
|
|||||||||
Total
|
15,238
|
8,443
|
17,125
|
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
||||||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||||||
IRPJ and CSLL
|
48,531
|
89,265
|
88,591
|
160,590
|
190,499
|
175,638
|
|||||||||||||
ICMS
|
-
|
-
|
-
|
210,045
|
197,294
|
173,205
|
|||||||||||||
Provision for ICMS losses (1)
|
-
|
-
|
-
|
(65,180
|
)
|
(61,717
|
)
|
(41,146
|
)
|
||||||||||
PIS and COFINS
|
-
|
-
|
21
|
156,707
|
156,491
|
211,332
|
|||||||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
-
|
-
|
-
|
43,592
|
32,626
|
19,513
|
|||||||||||||
Excise tax - IPI
|
-
|
-
|
-
|
3,997
|
4,117
|
3,552
|
|||||||||||||
Other
|
-
|
-
|
-
|
7,589
|
7,719
|
5,819
|
|||||||||||||
Total
|
48,531
|
89,265
|
88,612
|
517,340
|
527,029
|
547,913
|
|||||||||||||
Current
|
27,067
|
63,266
|
48,706
|
479,975
|
477,959
|
466,518
|
|||||||||||||
Non-current
|
21,464
|
25,999
|
39,906
|
37,365
|
49,070
|
81,395
|
Balance at January 1, 2012
|
41,146
|
|||
Additions
|
23,473
|
|||
Write-offs
|
(2,902
|
)
|
||
Balance at December 31, 2012
|
61,717
|
|||
Additions
|
9,274
|
|||
Write-offs
|
(5,811
|
)
|
||
Balance at December 31, 2013
|
65,180
|
8.
|
Related parties
|
a.
|
Related parties
|
|
·
|
Parent company
|
Assets
Debentures
|
Financial income
|
|||||||
Ipiranga Produtos de Petróleo S.A.
|
772,194
|
89,541
|
||||||
Total as of December 31, 2013
|
772,194
|
89,541
|
Assets
|
Financial income
|
|||||||||||||||
Trade receivables
|
Debentures
|
Total
|
||||||||||||||
Companhia Ultragaz S.A.
|
7,293
|
-
|
7,293
|
-
|
||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
3,003
|
-
|
3,003
|
-
|
||||||||||||
Oxiteno S.A. Indústria e Comércio
|
858
|
-
|
858
|
-
|
||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
3,861
|
766,297
|
770,158
|
94,091
|
||||||||||||
Total as of December 31, 2012
|
15,015
|
766,297
|
781,312
|
94,091
|
Assets
|
||||||||||||
Trade receivables
|
Debentures
|
Total
|
||||||||||
Companhia Ultragaz S.A.
|
955
|
-
|
955
|
|||||||||
Oxiteno S.A. Indústria e Comércio
|
2,867
|
-
|
2,867
|
|||||||||
Ipiranga Produtos de Petróleo S.A.
|
-
|
775,709
|
775,709
|
|||||||||
Total as of January 1, 2012
|
3,822
|
775,709
|
779,531
|
|
·
|
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
1,069
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
1,051
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
7,952
|
1,210
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of December 31, 2013
|
10,858
|
3,872
|
7,952
|
3,330
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
926
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
275
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
9,871
|
14
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of December 31, 2012
|
10,858
|
3,872
|
9,871
|
1,215
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654
|
-
|
-
|
965
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,145
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
204
|
||||||||||||
Others
|
490
|
826
|
328
|
-
|
||||||||||||
Total as of January 1, 2012
|
10,144
|
3,971
|
328
|
1,169
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
6
|
12,371
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
30,607
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
10,161
|
-
|
||||||
Total in 2013
|
10,167
|
42,978
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
6
|
12,844
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
29,189
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
1,069
|
-
|
||||||
Total in 2012
|
1,075
|
42,033
|
b.
|
Key executives - Compensation (Consolidated)
|
The Company’s compensation strategy combines short and long-term elements, following the principles of alignment of interests and of maintenance of a competitive compensation, and is aimed at retaining key officers and remunerating them adequately according to their attributed responsibilities and the value created to the Company and its shareholders.
Short-term compensation is comprised of: (a) fixed monthly compensation paid with the objective of rewarding the executive’s experience, responsibility and his/her position’s complexity, and includes salary and benefits such as medical coverage, check-up, life insurance and others; (b) variable compensation paid annually with the objective of aligning the executive’s and the Company’s objectives, which is linked to: (i) the business performance measured through its economic value creation EVA ® and (ii) the fulfillment of individual annual goals that are based on the strategic plan and are focused on expansion and operational excellence projects, people development and market positioning, among others. Further details about the Deferred Stock Plan are contained in Note 8.c) and about post-employment benefits in Note 24.b).
In 2013, the Company and its subsidiaries recognized expenses for compensation of its key executives (Company’s directors and executive officers) in the amount of R$ 34,282 (R$ 31,639 in 2012). Out of this total, R$ 28,041 relates to short-term compensation (R$ 25,793 in 2012), R$ 3,642 to stock compensation (R$ 3,337 in, 2012) and R$ 2,599 to post-employment benefits (R$ 2,509 in 2012).
|
c.
|
Deferred Stock Plan
|
On April 27, 2001, the General Shareholders’ Meeting approved a benefit plan to members of management and employees in executive positions in the Company and its subsidiaries. On November 26, 2003, the Extraordinary General Shareholders’ Meeting approved certain amendments to the original plan of 2001 (the “Deferred Stock Plan”). In the Deferred Stock Plan, certain members of management of the Company and its subsidiaries have the voting and economic rights of shares and the ownership of these shares is retained by the subsidiaries of the Company. The Deferred Stock Plan provides for the transfer of the ownership of the shares to those eligible members of management after five to ten years from the initial concession of the rights subject to uninterrupted employment of the participant during the period. The total number of shares to be used for the Deferred Stock Plan is subject to the availability in treasury of such shares. It is incumbent on Ultrapar’s executive officers to select the members of management eligible for the plan and propose the number of shares in each case for approval by the Board of Directors. At December 31, 2013, the amount granted to the company’s executives, including tax charges, amounted R$ 63,643 (R$ 63,643 until December 31, 2012). This amount is amortized over the vesting period of Deferred Stock Plan. The amortization in 2013 in the amount of R$ 9,729 (R$ 6,426 in 2012) was recognized as a general and administrative expense. The fair value of the awards were determined on the grant date based on the market value of the shares on the BM&FBOVESPA S.A. – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”), the Brazilian Securities, Commodities and Futures Exchange.
The table below summarizes shares provided to the Company and its subsidiaries’ management:
|
Grant date
|
Balance of number of shares granted
|
Vesting period
|
Market price of shares on the grant date
(in R$ per share)
|
Total compensation costs, including taxes
|
Accumulated recognized compensation costs
|
Accumulated unrecognized compensation costs
|
|||||||||||||||
November 7, 2012
|
350,000
|
5 to 7 years
|
42.90
|
20,710
|
(4,104
|
)
|
16,606
|
||||||||||||||
December 14, 2011
|
120,000
|
5 to 7 years
|
31.85
|
5,272
|
(1,865
|
)
|
3,407
|
||||||||||||||
November 10, 2010
|
260,000
|
5 to 7 years
|
26.78
|
9,602
|
(5,164
|
)
|
4,438
|
||||||||||||||
December 16, 2009
|
250,000
|
5 to 7 years
|
20.75
|
7,155
|
(4,962
|
)
|
2,193
|
||||||||||||||
October 8, 2008
|
384,008
|
5 to 7 years
|
9.99
|
8,090
|
(7,098
|
)
|
992
|
||||||||||||||
December 12, 2007
|
53,320
|
5 to 7 years
|
16.17
|
3,570
|
(3,414
|
)
|
156
|
||||||||||||||
November 9, 2006
|
207,200
|
10 years
|
11.62
|
3,322
|
(2,381
|
)
|
941
|
||||||||||||||
December 14, 2005
|
93,600
|
10 years
|
8.21
|
1,060
|
(857
|
)
|
203
|
||||||||||||||
October 4, 2004
|
167,900
|
10 years
|
10.20
|
2,361
|
(2,184
|
)
|
177
|
||||||||||||||
December 18, 2003
|
-
|
10 years
|
7.58
|
2,501
|
(2,501
|
)
|
-
|
||||||||||||||
1,886,028
|
63,643
|
(34,530
|
)
|
29,113
|
Balance as of January 1, 2012
|
2,193,900 | |||
Shares granted on November 7, 2012
|
350.000 | |||
Cancellation of shares due to termination of executive employment
|
(120,000 | ) | ||
Shares vested and transferred
|
(53,360 | ) | ||
Balance as of December 31, 2012
|
2,370,540 | |||
Shares vested and transferred
|
(484,512 | ) | ||
Balance as of December 31, 2013
|
1,886,028 |
9.
|
Income and social contribution taxes
|
a.
|
Deferred income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
|||||||||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||||||||||
Provision for impairment of assets
|
-
|
-
|
-
|
32,130
|
27,503
|
22,645
|
||||||||||||||||||
Provisions for tax, civil and labor risks
|
10
|
6
|
690
|
111,395
|
110,563
|
105,160
|
||||||||||||||||||
Provision for post-employment benefit
|
-
|
-
|
-
|
43,753
|
43,450
|
37,026
|
||||||||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
-
|
-
|
21,710
|
2,500
|
||||||||||||||||||
Goodwill
|
-
|
-
|
-
|
57,334
|
134,598
|
220,668
|
||||||||||||||||||
Provision for assets retirement obligation
|
-
|
-
|
-
|
13,760
|
13,855
|
13,067
|
||||||||||||||||||
Other provisions
|
385
|
37
|
-
|
72,153
|
60,768
|
61,451
|
||||||||||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
-
|
-
|
-
|
45,607
|
56,884
|
48,448
|
||||||||||||||||||
Total
|
395
|
43
|
690
|
376,132
|
469,331
|
510,965
|
||||||||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||||||||||
Revaluation of property, plant and equipment
|
-
|
-
|
-
|
3,130
|
3,259
|
3,379
|
||||||||||||||||||
Lease
|
-
|
-
|
-
|
5,640
|
6,255
|
6,644
|
||||||||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
-
|
61,864
|
65,299
|
21,529
|
||||||||||||||||||
Provision for goodwill/negative goodwill
|
-
|
-
|
-
|
6,709
|
950
|
810
|
||||||||||||||||||
Temporary differences of foreign subsidiaries
|
-
|
-
|
-
|
4,088
|
3,489
|
871
|
||||||||||||||||||
Provision for post-employment benefit
|
5,911
|
-
|
-
|
|||||||||||||||||||||
Other provisions
|
-
|
-
|
-
|
14,157
|
5,672
|
4,205
|
||||||||||||||||||
Total
|
-
|
-
|
-
|
101,499
|
84,924
|
37,438
|
12/31/2013
|
12/31/2012
|
|||||||
Initial balance
|
384,407 | 473,527 | ||||||
Deferred IRPJ and CSLL recognized in income
|
(90,996 | ) | (108,384 | ) | ||||
Deferred IRPJ and CSLL recognized in other comprehensive income
|
(9,306 | ) | 4,133 | |||||
Initial balance recognized in companies acquired
|
- | 19,258 | ||||||
Deferred IRPJ and CSLL recognized in business combinations
|
(8,365 | ) | 69 | |||||
Other
|
(1,107 | ) | (4,196 | ) | ||||
Final balance
|
274,633 | 384,407 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
385
|
140,673
|
||||||
From 1 to 2 years
|
-
|
70,322
|
||||||
From 2 to 3 years
|
10
|
34,278
|
||||||
From 3 to 5 years
|
-
|
29,254
|
||||||
From 5 to 7 years
|
-
|
69,035
|
||||||
From 7 to 10 years
|
-
|
32,570
|
||||||
395
|
376,132
|
b.
|
Reconciliation of income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
Income before taxes and share of profit of subsidiaries, joint ventures and associates
|
34,045
|
14,512
|
1,806,428
|
1,437,567
|
||||||||||||
Statutory tax rates - %
|
34
|
34
|
34
|
34
|
||||||||||||
Income and social contribution taxes at the statutory tax rates
|
(11,575
|
)
|
(4,934
|
)
|
(614,185
|
)
|
(488,773
|
)
|
||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Nondeductible expenses (i)
|
(340
|
)
|
-
|
(24,793
|
)
|
(15,754
|
)
|
|||||||||
Nontaxable revenues (ii)
|
104
|
325
|
6,569
|
15,573
|
||||||||||||
Adjustment to estimated income (iii)
|
-
|
-
|
6,050
|
25,779
|
||||||||||||
Interest on equity (iv)
|
(59,617
|
)
|
(22,132
|
)
|
(218
|
)
|
-
|
|||||||||
Other adjustments
|
23
|
23
|
1,100
|
(1,539
|
)
|
|||||||||||
Income and social contribution taxes before tax incentives
|
(71,405
|
)
|
(26,718
|
)
|
(625,477
|
)
|
(464,714
|
)
|
||||||||
Tax incentives - SUDENE
|
-
|
-
|
52,755
|
43,442
|
||||||||||||
Income and social contribution taxes in the income statement
|
(71,405
|
)
|
(26,718
|
)
|
(572,722
|
)
|
(421,272
|
)
|
||||||||
Current
|
(71,757
|
)
|
(26,071
|
)
|
(534,481
|
)
|
(356,330
|
)
|
||||||||
Deferred
|
352
|
(647
|
)
|
(90,996
|
)
|
(108,384
|
)
|
|||||||||
Tax incentives - SUDENE
|
-
|
-
|
52,755
|
43,442
|
||||||||||||
Effective IRPJ and CSLL rates - %
|
31.7
|
29.3
|
|
(i)
|
Nondeductible expenses, consist of certain expenses that cannot be deducted for tax purposes under applicable tax legislation, such as expenses with fines, donations, gifts, losses of assets and certain provisions;
|
|
(ii)
|
Nontaxable revenues, consist of certain gains and income that are not taxable under applicable tax legislation, such as the reimbursement of taxes and the reversal of certain provisions;
|
|
(iii)
|
Brazilian tax law allows for an alternative method of taxation for companies that generated gross revenues of up to R$ 48 million in their previous fiscal year. Certain subsidiaries of the Company adopted this alternative form of taxation, whereby income and social contribution taxes are calculated on a basis that is equal to 32% of operating revenues, as opposed to being calculated based on the effective taxable income of these subsidiaries. The adjustment to estimated income represents the difference between the taxation under this alternative method and the income and social contribution taxes that would have been paid based on the effective statutory rate applied to the taxable income of these subsidiaries.
|
|
(iv)
|
Interest on equity is an option foreseen in Brazilian corporate law to distribute profits to shareholders, calculated based on the long-term interest rate (“TJLP”), which does not affect the income statement, but is deductible for purposes of IRPJ and CSLL.
|
c.
|
Tax incentives - SUDENE
|
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75
|
2016
|
Bahiana Distribuidora de Gás Ltda.
|
Caucaia base (1)
|
75
|
2012
|
Mataripe base (1)
|
75
|
2013
|
|
Aracaju base
|
75
|
2017
|
|
Suape base
|
75
|
2018
|
|
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal (2)
|
75
|
2012
|
Suape terminal
|
75
|
2020
|
|
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Camaçari plant
|
75
|
2022
|
d.
|
Income and social contribution taxes carryforwards
|
e.
|
Provisional Measure No. 627
|
10.
|
Prepaid expenses (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Rents
|
92,375
|
60,931
|
49,937
|
|||||||||
Advertising and publicity (1)
|
25,864
|
6,218
|
3,589
|
|||||||||
Deferred Stock Plan, net (see Note 8.c)
|
23,408
|
31,438
|
21,066
|
|||||||||
Insurance premiums
|
10,319
|
15,612
|
9,995
|
|||||||||
Software maintenance
|
3,900
|
11,168
|
16,233
|
|||||||||
Purchases of meal and transportation tickets
|
1,541
|
4,545
|
4,670
|
|||||||||
Taxes and other prepaid expenses
|
5,575
|
3,551
|
2,292
|
|||||||||
162,982
|
133,463
|
107,782
|
||||||||||
Current
|
65,177
|
53,811
|
39,913
|
|||||||||
Non-current
|
97,805
|
79,652
|
67,869
|
11.
|
Investments
|
a.
|
Subsidiaries and joint-venture (Parent company)
|
12/31/2013
|
||||||||||||||||
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
|
11,839,764
|
35,102,127
|
224,467,228,244
|
5,078,888
|
||||||||||||
Assets
|
1,068,847
|
3,373,026
|
9,389,351
|
214,375
|
||||||||||||
Liabilities
|
3,888
|
480,755
|
7,234,447
|
145,856
|
||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
1,064,959
|
2,892,330
|
2,154,904
|
68,519
|
||||||||||||
Net revenue from sales and services
|
-
|
968,975
|
53,325,243
|
200,328
|
||||||||||||
Net income for the year after adjustment for intercompany unrealized profits
|
76,387
|
215,729
|
965,607
|
3,963
|
||||||||||||
% of capital held
|
100
|
100
|
100
|
33
|
12/31/2012
|
||||||||||||||||
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
|
||||||||||||
Assets
|
1,008,432
|
3,143,641
|
8,933,480
|
229,328
|
||||||||||||
Liabilities
|
19,921
|
794,425
|
6,497,978
|
169,820
|
||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
988,511
|
2,349,275
|
2,435,502
|
59,508
|
||||||||||||
Net revenue from sales and services
|
-
|
926,254
|
46,745,615
|
147,633
|
||||||||||||
Net income for the year after adjustment for intercompany unrealized profits
|
74,243
|
170,740
|
783,270
|
11,980
|
||||||||||||
% of capital held
|
100
|
100
|
100
|
33
|
||||||||||||
The percentages in the table above are rounded.
|
||||||||||||||||
01/01/2012
|
||||||||||||||||
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
|
||||||||||||
Assets
|
810,186
|
2,928,982
|
7,772,412
|
198,991
|
||||||||||||
Liabilities
|
29,664
|
726,309
|
5,494,010
|
142,058
|
||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
780,522
|
2,202,732
|
2,278,402
|
56,933
|
||||||||||||
% of capital held
|
100
|
100
|
100
|
33
|
||||||||||||
The percentages in the table above are rounded.
|
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||
Balance as of December 31, 2011
|
780,883
|
2,206,872
|
2,284,440
|
5,272,195
|
18,904
|
5,291,099
|
||||||||||||||||
Effect of adoption of IAS 19 (CPC 33 (R2)) - Employee benefits
|
(361
|
)
|
(4,140
|
)
|
(6,038
|
)
|
(10,539)
|
-
|
(10,539
|
)
|
||||||||||||
Balance as of January 1, 2012
|
780,522
|
2,202,732
|
2,278,402
|
5,261,656
|
18,904
|
5,280,560
|
||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
74,243
|
170,740
|
783,270
|
1,028,253
|
3,866
|
1,032,119
|
||||||||||||||||
Dividends and interest on equity (gross)
|
(16,145
|
)
|
(40,149
|
)
|
(619,136
|
)
|
(675,430)
|
(3,011
|
)
|
(678,441
|
)
|
|||||||||||
Capital increase
|
150,000
|
-
|
-
|
150,000
|
-
|
150,000
|
||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(59
|
)
|
(59
|
)
|
-
|
(59
|
)
|
|||||||||||||
Valuation adjustment of subsidiaries
|
(109)
|
(1,095
|
)
|
(6,975
|
)
|
(8,179
|
)
|
-
|
(8,179
|
)
|
||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
17,047
|
-
|
17,047
|
-
|
17,047
|
||||||||||||||||
Balance as of December 31, 2012
|
988,511
|
2,349,275
|
2,435,502
|
5,773,288
|
19,759
|
5,793,047
|
||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
76,387
|
215,729
|
965,607
|
1,257,723
|
4,780
|
1,262,503
|
||||||||||||||||
Dividends and interest on equity (gross)
|
-
|
(51,235
|
)
|
(560,942
|
)
|
(612,177)
|
(1,788
|
)
|
(613,965
|
)
|
||||||||||||
Capital increase
|
-
|
350,000
|
-
|
350,000
|
-
|
350,000
|
||||||||||||||||
Capital decrease
|
-
|
-
|
(700,000
|
)
|
(700,000
|
)
|
-
|
(700,000
|
)
|
|||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(139
|
)
|
(139
|
)
|
-
|
(139
|
)
|
|||||||||||||
Valuation adjustment of subsidiaries
|
61
|
3,106
|
14,876
|
18,043
|
-
|
18,043
|
||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
25,455
|
-
|
25,455
|
-
|
25,455
|
||||||||||||||||
Balance as of December 31, 2013
|
1,064,959
|
2,892,330
|
2,154,904
|
6,112,193
|
22,751
|
6,134,944
|
b.
|
Joint ventures (Consolidated)
|
Movements in investments
|
||||||||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Maxfácil
|
Total
|
||||||||||||||||
Balance as of January 1, 2012
|
6,331
|
18,904
|
-
|
95,568
|
120,803
|
|||||||||||||||
Share of profit (loss) of joint ventures
|
633
|
3,866
|
(1,319
|
)
|
7,110
|
10,290
|
||||||||||||||
Dividends received
|
(1,250
|
)
|
(3,011
|
)
|
-
|
(7,674
|
)
|
(11,935
|
)
|
|||||||||||
Capital increase
|
-
|
-
|
4,055
|
-
|
4,055
|
|||||||||||||||
Merger
|
-
|
-
|
-
|
(95,004
|
)
|
(95,004
|
)
|
|||||||||||||
Balance as of December 31, 2012
|
5,714
|
19,759
|
2,736
|
-
|
28,209
|
|||||||||||||||
Share of profit (loss) of joint ventures
|
1,302
|
4,780*
|
(11,962
|
)
|
-
|
(5,880
|
)
|
|||||||||||||
Dividends received
|
(1,100
|
)
|
(1,788
|
)
|
-
|
-
|
(2,888
|
)
|
||||||||||||
Capital increase
|
-
|
-
|
24,945
|
-
|
24,945
|
|||||||||||||||
Balance as of December 31, 2013
|
5,916
|
22,751
|
15,719
|
-
|
44,386
|
12/31/2013
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
3,814
|
115,968
|
26,585
|
|||||||||
Non-current assets
|
9,358
|
98,407
|
25,301
|
|||||||||
Current liabilities
|
1,340
|
46,973
|
20,448
|
|||||||||
Non-current liabilities
|
-
|
98,883
|
-
|
|||||||||
Shareholders’ equity
|
11,832
|
68,519
|
31,438
|
|||||||||
Net revenue from sales and services
|
12,632
|
200,328
|
4,146
|
|||||||||
Costs and operating expenses
|
(8,954
|
)
|
(191,860
|
)
|
(40,319
|
)
|
||||||
Net financial income and income and social contribution taxes
|
(1,074
|
)
|
(4,505
|
)
|
12,248
|
|||||||
Net income (loss)
|
2,604
|
3,963
|
(23,925
|
)
|
||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
50,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
12/31/2012
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
4,254
|
137,729
|
12,616
|
|||||||||
Non-current assets
|
9,908
|
91,599
|
9,363
|
|||||||||
Current liabilities
|
2,734
|
88,070
|
16,507
|
|||||||||
Non-current liabilities
|
-
|
81,750
|
-
|
|||||||||
Shareholders’ equity
|
11,428
|
59,508
|
5,472
|
Net revenue from sales and services
|
14,572
|
147,633
|
14
|
|||||||||
Costs and operating expenses
|
(12,914
|
)
|
(109,984
|
)
|
(4,018
|
)
|
||||||
Net financial income and income and social contribution taxes
|
(392
|
)
|
(25,669
|
)
|
1,367
|
|||||||
Net income (loss)
|
1,266
|
11,980
|
(2,637)
|
Number of shares or units held
|
29,995
|
5,078,888
|
25,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
01/01/2012 | ||||||||||||
Uniăo Vopak
|
RPR
|
Maxfácil
|
||||||||||
Current assets
|
2,657 | 112,592 | 176,531 | |||||||||
Non-current assets
|
11,034 | 86,399 | 19,122 | |||||||||
Current liabilities
|
1,029 | 35,688 | 4,517 | |||||||||
Non-current liabilities
|
- | 106,370 | - | |||||||||
Shareholders’ equity
|
12,662 | 56,933 | 191,136 |
Number of shares or units held
|
29,995
|
5,078,888
|
10,997
|
|||||||||
% of capital held
|
50
|
33
|
50
|
c.
|
Associates (Consolidated)
|
Movements in investments
|
||||||||||||||||
Transportadora
Sulbrasileira de Gás S.A.
|
Oxicap
Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Total
|
|||||||||||||
Balance as of January 1, 2012
|
6,828
|
2,105
|
3,693
|
12,626
|
||||||||||||
Dividends received
|
(146
|
)
|
-
|
-
|
(146
|
)
|
||||||||||
Share of profit (loss) of associates
|
332
|
(85
|
)
|
(57
|
)
|
190
|
||||||||||
Balance as of December 31, 2012
|
7,014
|
2,020
|
3,636
|
12,670
|
||||||||||||
Capital reduction
|
(1,500
|
)
|
-
|
-
|
(1,500
|
)
|
||||||||||
Dividends received
|
(316
|
)
|
-
|
-
|
(316
|
)
|
||||||||||
Share of profit (loss) of associates
|
764
|
124
|
(1
|
)
|
887
|
|||||||||||
Balance as of December 31, 2013
|
5,962
|
2,144
|
3,635
|
11,741
|
12/31/2013
|
||||||||||||||||||
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
|
4,482
|
19,507
|
85
|
555
|
3
|
|||||||||||||
Non-current assets
|
20,449
|
73,767
|
10,085
|
331
|
2,926
|
|||||||||||||
Current liabilities
|
749
|
11,019
|
-
|
17
|
62
|
|||||||||||||
Non-current liabilities
|
332
|
73,681
|
2,901
|
1,708
|
3,459
|
|||||||||||||
Shareholders’ equity
|
23,850
|
8,574
|
7,269
|
(839)
|
(592)
|
|||||||||||||
Net revenue from sales and services
|
6,794
|
31,458
|
-
|
-
|
-
|
|||||||||||||
Costs, operating expenses and income
|
(3,665)
|
(30,629
|
)
|
(30)
|
(159)
|
276
|
||||||||||||
Net financial income and income and social contribution taxes
|
(74
|
)
|
(335
|
)
|
28
|
1
|
12
|
|||||||||||
Net income (loss) for the year
|
3,055
|
494
|
(2)
|
158
|
288
|
|||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
|||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12/31/2012
|
||||||||||||||||||||
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
|
8,074
|
15,300
|
207
|
364
|
30
|
|||||||||||||||
Non-current assets
|
20,881
|
88,938
|
9,745
|
678
|
3,150
|
|||||||||||||||
Current liabilities
|
565
|
7,712
|
-
|
15
|
92
|
|||||||||||||||
Non-current liabilities
|
332
|
88,446
|
2,682
|
1,708
|
3,972
|
|||||||||||||||
Shareholders’ equity
|
28,058
|
8,080
|
7,270
|
(681
|
)
|
(884
|
)
|
|||||||||||||
Net revenue from sales and services
|
5,150
|
32,301
|
-
|
-
|
-
|
|||||||||||||||
Costs, operating expenses and income
|
(3,932)
|
(32,384
|
)
|
(78)
|
(141)
|
356
|
||||||||||||||
Net financial income and income and social contribution taxes
|
110
|
(256
|
)
|
(36
|
)
|
8
|
(33
|
)
|
||||||||||||
Net income (loss) for the year
|
1,328
|
(339
|
)
|
(114)
|
(133
|
)
|
323
|
|||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
|||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
01/01/2012
|
||||||||||||||||||||
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
|
6,282
|
11,049
|
774
|
332
|
25
|
|||||||||||||||
Non-current assets
|
22,032
|
93,310
|
8,836
|
842
|
3,132
|
|||||||||||||||
Current liabilities
|
668
|
6,638
|
-
|
13
|
61
|
|||||||||||||||
Non-current liabilities
|
332
|
89,301
|
2,226
|
1,708
|
4,304
|
|||||||||||||||
Shareholders’ equity
|
27,314
|
8,420
|
7,384
|
(547
|
)
|
(1,208
|
)
|
|||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
|||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12.
|
Property, plant and equipment (Consolidated)
|
Weighted average useful life (years)
|
Balance
in 12/31/2012
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Oxiteno Uruguay acquisiton (1)
|
Effect of foreign currency exchange rate variation
|
Balance
in 12/31/2013
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
-
|
403,563
|
3,883
|
-
|
53,725
|
(12,036)
|
6,881
|
2,603
|
458,619
|
|||||||||||||||||||||||||||
Buildings
|
29
|
1,152,647
|
6,973
|
-
|
66,744
|
(17,538)
|
(279
|
)
|
11,199
|
1,219,746
|
||||||||||||||||||||||||||
Leasehold improvements
|
12
|
507,548
|
5,663
|
-
|
37,669
|
(1,097)
|
-
|
58
|
549,841
|
|||||||||||||||||||||||||||
Machinery and equipment
|
12
|
3,465,698
|
78,304
|
-
|
126,864
|
(3,755)
|
18,048
|
60,742
|
3,745,901
|
|||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,816,791
|
90,621
|
-
|
42,059
|
(19,010)
|
-
|
9,259
|
1,939,720
|
|||||||||||||||||||||||||||
LPG tanks and bottles
|
12
|
441,006
|
73,053
|
-
|
(30)
|
(53,433)
|
-
|
-
|
460,596
|
|||||||||||||||||||||||||||
Vehicles
|
10
|
198,674
|
17,415
|
-
|
12,948
|
(15,517)
|
156
|
(41)
|
213,635
|
|||||||||||||||||||||||||||
Furniture and utensils
|
8
|
117,296
|
4,912
|
-
|
2,554
|
(183)
|
-
|
2,179
|
126,758
|
|||||||||||||||||||||||||||
Construction in progress
|
-
|
294,328
|
306,870
|
-
|
(293,931)
|
(2,295)
|
-
|
(2,896)
|
302,076
|
|||||||||||||||||||||||||||
Advances to suppliers
|
-
|
12,881
|
67,824
|
-
|
(53,147)
|
-
|
-
|
-
|
27,558
|
|||||||||||||||||||||||||||
Imports in progress
|
-
|
174
|
240
|
-
|
(145)
|
-
|
-
|
(139)
|
130
|
|||||||||||||||||||||||||||
IT equipment
|
5
|
197,881
|
13,007
|
-
|
973
|
(5,846)
|
-
|
271
|
206,286
|
|||||||||||||||||||||||||||
8,608,487
|
668,765
|
-
|
(3,717)
|
(130,710)
|
24,806
|
83,235
|
9,250,866
|
|||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(496,449
|
)
|
-
|
(38,652
|
)
|
(923)
|
8,631
|
-
|
(6,383)
|
(533,776
|
)
|
|||||||||||||||||||||||||
Leasehold improvements
|
(237,447
|
)
|
-
|
(33,111
|
)
|
(19)
|
754
|
-
|
225
|
(269,598
|
)
|
|||||||||||||||||||||||||
Machinery and equipment
|
(1,673,635
|
)
|
-
|
(219,443
|
)
|
867
|
2,337
|
-
|
(49,364)
|
(1,939,238
|
)
|
|||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(972,014
|
)
|
-
|
(105,921
|
)
|
2
|
11,508
|
-
|
-
|
(1,066,425
|
)
|
|||||||||||||||||||||||||
LPG tanks and bottles
|
(216,707
|
)
|
-
|
(28,133
|
)
|
28
|
23,491
|
-
|
-
|
(221,321
|
)
|
|||||||||||||||||||||||||
Vehicles
|
(89,221
|
)
|
-
|
(9,287
|
)
|
-
|
10,719
|
-
|
(71)
|
(87,860
|
)
|
|||||||||||||||||||||||||
Furniture and utensils
|
(83,447
|
)
|
-
|
(8,160
|
)
|
1
|
144
|
-
|
(1,784)
|
(93,246
|
)
|
|||||||||||||||||||||||||
IT equipment
|
(166,721
|
)
|
-
|
(12,145
|
)
|
1
|
4,973
|
-
|
(50)
|
(173,942
|
)
|
|||||||||||||||||||||||||
(3,935,641
|
)
|
-
|
(454,852
|
)
|
(43)
|
62,557
|
-
|
(57,427)
|
(4,385,406
|
)
|
||||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(197
|
)
|
||||||||||||||||||||||||||
Machinery and equipment
|
(5,616
|
)
|
(155
|
)
|
-
|
-
|
744
|
-
|
-
|
(5,027
|
)
|
|||||||||||||||||||||||||
IT equipment
|
(3
|
)
|
(6
|
)
|
-
|
-
|
3
|
-
|
-
|
(6
|
)
|
|||||||||||||||||||||||||
Vehicles
|
-
|
(106
|
)
|
-
|
-
|
106
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Furniture and utensils
|
(10
|
)
|
-
|
-
|
-
|
5
|
-
|
-
|
(5
|
)
|
||||||||||||||||||||||||||
(5,826
|
)
|
(267
|
)
|
-
|
-
|
858
|
-
|
-
|
(5,235
|
)
|
||||||||||||||||||||||||||
Net amount
|
4,667,020
|
668,498
|
(454,852
|
)
|
(3,760)
|
(67,295)
|
24,806
|
25,808
|
4,860,225
|
Weighted average useful life (years)
|
Balance
in 01/01/2012
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Temmar acquisition (1)
|
Oxiteno Uruguay acquisiton (1)
|
Effect of foreign currency exchange rate variation
|
Balance
in 12/31/2012
|
||||||||||||||||||||||||||||
Cost:
|
|||||||||||||||||||||||||||||||||||||
Land
|
-
|
354,077
|
39,350
|
-
|
20,411
|
(11,384)
|
-
|
171
|
938
|
403,563
|
|||||||||||||||||||||||||||
Buildings
|
28
|
1,095,400
|
9,077
|
-
|
55,722
|
(24,120)
|
-
|
10,599
|
5,969
|
1,152,647
|
|||||||||||||||||||||||||||
Leasehold improvements
|
13
|
402,419
|
6,452
|
-
|
68,156
|
(1,256)
|
31,749
|
29
|
(1)
|
507,548
|
|||||||||||||||||||||||||||
Machinery and equipment
|
13
|
3,125,412
|
77,563
|
-
|
131,035
|
(10,740)
|
60,257
|
34,851
|
47,320
|
3,465,698
|
|||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,639,532
|
130,303
|
-
|
67,223
|
(20,267)
|
-
|
-
|
-
|
1,816,791
|
|||||||||||||||||||||||||||
LPG tanks and bottles
|
12
|
415,905
|
65,843
|
-
|
31
|
(40,773)
|
-
|
-
|
-
|
441,006
|
|||||||||||||||||||||||||||
Vehicles
|
9
|
191,842
|
14,977
|
-
|
10,151
|
(19,048)
|
77
|
292
|
383
|
198,674
|
|||||||||||||||||||||||||||
Furniture and utensils
|
8
|
109,034
|
4,408
|
-
|
897
|
(149)
|
238
|
1,164
|
1,704
|
117,296
|
|||||||||||||||||||||||||||
Construction in progress
|
-
|
229,392
|
392,189
|
-
|
(344,433)
|
(887)
|
-
|
14,769
|
3,298
|
294,328
|
|||||||||||||||||||||||||||
Advances to suppliers
|
-
|
11,482
|
15,102
|
-
|
(13,701)
|
(2)
|
-
|
-
|
-
|
12,881
|
|||||||||||||||||||||||||||
Imports in progress
|
-
|
166
|
84
|
-
|
(105)
|
-
|
-
|
40
|
(11)
|
174
|
|||||||||||||||||||||||||||
IT equipment
|
5
|
186,886
|
9,682
|
-
|
3,395
|
(2,820)
|
306
|
195
|
237
|
197,881
|
|||||||||||||||||||||||||||
7,761,547
|
765,030
|
-
|
(1,218
|
)
|
(131,446)
|
92,627
|
62,110
|
59,837
|
8,608,487
|
||||||||||||||||||||||||||||
Accumulated depreciation:
|
|||||||||||||||||||||||||||||||||||||
Buildings
|
(463,773)
|
-
|
(36,423)
|
(40)
|
11,220
|
-
|
(2,563)
|
(4,870)
|
(496,449)
|
||||||||||||||||||||||||||||
Leasehold improvements
|
(210,338)
|
-
|
(27,009)
|
(66)
|
1,045
|
(1,051)
|
(28)
|
-
|
(237,447)
|
||||||||||||||||||||||||||||
Machinery and equipment
|
(1,411,609)
|
-
|
(204,144)
|
2
|
6,292
|
(3,060)
|
(15,286)
|
(45,830)
|
(1,673,635)
|
||||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(892,860)
|
-
|
(95,113)
|
137
|
15,822
|
-
|
-
|
-
|
(972,014)
|
||||||||||||||||||||||||||||
LPG tanks and bottles
|
(205,213)
|
-
|
(25,990)
|
(29)
|
14,525
|
-
|
-
|
-
|
(216,707)
|
||||||||||||||||||||||||||||
Vehicles
|
(95,683)
|
-
|
(7,941)
|
-
|
14,817
|
(29)
|
(93)
|
(292)
|
(89,221)
|
||||||||||||||||||||||||||||
Furniture and utensils
|
(73,155)
|
-
|
(8,389)
|
-
|
124
|
(29)
|
(426)
|
(1,572)
|
(83,447)
|
||||||||||||||||||||||||||||
IT equipment
|
(156,320)
|
-
|
(12,198)
|
(38)
|
2,167
|
(97)
|
(100)
|
(135)
|
(166,721)
|
||||||||||||||||||||||||||||
(3,508,951)
|
-
|
(417,207)
|
(34)
|
66,012
|
(4,266)
|
(18,496)
|
(52,699)
|
(3,935,641)
|
|||||||||||||||||||||||||||||
Provision for losses:
|
|||||||||||||||||||||||||||||||||||||
Land
|
(197)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(197)
|
||||||||||||||||||||||||||||
Machinery and equipment
|
(1,475)
|
(4,195)
|
-
|
-
|
54
|
-
|
-
|
-
|
(5,616)
|
||||||||||||||||||||||||||||
IT equipment
|
-
|
(3)
|
-
|
-
|
-
|
-
|
-
|
-
|
(3)
|
||||||||||||||||||||||||||||
Furniture and utensils
|
-
|
(10)
|
-
|
-
|
-
|
-
|
-
|
-
|
(10)
|
||||||||||||||||||||||||||||
(1,672)
|
(4,208)
|
-
|
-
|
54
|
-
|
-
|
-
|
(5,826)
|
|||||||||||||||||||||||||||||
Net amount
|
4,250,924
|
760,822
|
(417,207)
|
(1,252)
|
(65,380)
|
88,361
|
43,614
|
7,138
|
4,667,020
|
(1)
|
For further information on the Oxiteno Uruguay and Temmar acquisitions see Note 3.a) and 3.b), respectively.
|
13.
|
Intangible assets (Consolidated)
|
Weighted average useful life (years)
|
Balance in 12/31/2012
|
Additions
|
Amortization
|
Transfer
|
Write-offs
|
Oxiteno Uruguay Aquisition (1)
|
Effect of foreign currency exchange rate variation
|
Balance in 12/31/2013
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Goodwill
|
- | 906,680 | - | - | - | - | (10,071 | ) | - | 896,609 | ||||||||||||||||||||||||||
Software
|
5 | 324,881 | 36,457 | - | (9,778 | ) | (697 | ) | - | 2,774 | 353,637 | |||||||||||||||||||||||||
Technology
|
5 | 32,257 | 179 | - | - | - | - | - | 32,436 | |||||||||||||||||||||||||||
Commercial property rights
|
30 | 16,334 | - | - | - | - | - | - | 16,334 | |||||||||||||||||||||||||||
Distribution rights
|
5 | 1,706,335 | 505,373 | - | - | - | 1,865 | - | 2,213,573 | |||||||||||||||||||||||||||
Others
|
9 | 29,822 | 927 | - | 11,231 | (155 | ) | - | 3,698 | 45,523 | ||||||||||||||||||||||||||
3,016,309 | 542,936 | - | 1,453 | (852 | ) | (8,206 | ) | 6,472 | 3,558,112 |
Accumulated amortization: | ||||||||||||||||||||||||||||||||||||
Goodwill
|
(101,983 | ) | - | - | - | - | - | - | (101,983 | ) | ||||||||||||||||||||||||||
Software
|
(233,520 | ) | - | (32,472 | ) | 3,698 | 693 | - | (92 | ) | (261,693 | ) | ||||||||||||||||||||||||
Technology
|
(22,717 | ) | - | (4,973 | ) | - | - | - | - | (27,690 | ) | |||||||||||||||||||||||||
Commercial property rights
|
(4,966 | ) | - | (549 | ) | - | - | - | - | (5,515 | ) | |||||||||||||||||||||||||
Distribution rights
|
(687,381 | ) | - | (302,787 | ) | (1,854 | ) | - | - | - | (992,022 | ) | ||||||||||||||||||||||||
Others
|
(442 | ) | - | (50 | ) | - | 43 | - | (5 | ) | (454 | ) | ||||||||||||||||||||||||
(1,051,009 | ) | - | (340,831 | ) | 1,844 | 736 | - | (97 | ) | (1,389,357 | ) | |||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||||||
Software
|
(4 | ) | - | - | - | 4 | - | - | - | |||||||||||||||||||||||||||
(4 | ) | - | - | - | 4 | - | - | - | ||||||||||||||||||||||||||||
Net amount
|
1,965,296 | 542,936 | (340,831 | ) | 3,297 | (112 | ) | (8,206 | ) | 6,375 | 2,168,755 |
Weighted average useful life (years)
|
Balance in 01/01/2012
|
Additions
|
Amortization
|
Transfer
|
Write-
offs
|
Oxiteno Uruguay Aquisition (1)
|
Temmar Aquisition (1)
|
Effect of foreign currency exchange rate variation
|
Balance in 12/31/2012
|
|||||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||||||
Goodwill
|
- | 807,972 | - | - | - | - | 54,927 | 43,781 | - | 906,680 | ||||||||||||||||||||||||||||||
Software
|
5 | 288,286 | 35,354 | - | 229 | (162 | ) | 236 | - | 938 | 324,881 | |||||||||||||||||||||||||||||
Technology
|
5 | 32,257 | - | - | - | - | - | - | - | 32,257 | ||||||||||||||||||||||||||||||
Commercial property rights
|
30 | 16,334 | - | - | - | - | - | - | - | 16,334 | ||||||||||||||||||||||||||||||
Distribution rights
|
5 | 1,150,941 | 533,185 | - | 966 | - | - | 21,243 | - | 1,706,335 | ||||||||||||||||||||||||||||||
Others
|
7 | 4,155 | 26,230 | (2) | - | - | - | - | - | (563 | ) | 29,822 | ||||||||||||||||||||||||||||
2,299,945 | 594,769 | - | 1,195 | (162 | ) | 55,163 | 65,024 | 375 | 3,016,309 | |||||||||||||||||||||||||||||||
Accumulated amortizationn: | ||||||||||||||||||||||||||||||||||||||||
Goodwill
|
(101,983 | ) | - | - | - | - | - | - | - | (101,983 | ) | |||||||||||||||||||||||||||||
Software
|
(203,538 | ) | - | (30,311 | ) | 16 | 162 | (132 | ) | - | 283 | (233,520 | ) | |||||||||||||||||||||||||||
Technology
|
(16,657 | ) | - | (6,060 | ) | - | - | - | - | - | (22,717 | ) | ||||||||||||||||||||||||||||
Commercial property rights
|
(4,417 | ) | - | (549 | ) | - | - | - | - | - | (4,966 | ) | ||||||||||||||||||||||||||||
Distribution rights
|
(433,873 | ) | - | (251,099 | ) | (2,409 | ) | - | - | - | - | (687,381 | ) | |||||||||||||||||||||||||||
Others
|
(345 | ) | - | (82 | ) | (19 | ) | - | - | - | 4 | (442 | ) | |||||||||||||||||||||||||||
(760,813 | ) | - | (288,101 | ) | (2,412 | ) | 162 | (132 | ) | - | 287 | (1,051,009 | ) | |||||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||||||||||
Software
|
- | (4 | ) | - | - | - | - | - | - | (4 | ) | |||||||||||||||||||||||||||||
- | (4 | ) | - | - | - | - | - | - | (4 | ) | ||||||||||||||||||||||||||||||
Net amount
|
1,539,132 | 594,765 | (288,101 | ) | (1,217 | ) | - | 55,031 | 65,024 | 662 | 1,965,296 |
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Goodwill on the acquisition of:
|
||||||||||||
Ipiranga
|
276,724
|
276,724
|
276,724
|
|||||||||
Uniăo Terminais
|
211,089
|
211,089
|
211,089
|
|||||||||
Texaco
|
177,759
|
177,759
|
177,759
|
|||||||||
Oxiteno Uruguay
|
44,856
|
54,927
|
-
|
|||||||||
Temmar
|
43,781
|
43,781
|
-
|
|||||||||
DNP
|
24,736
|
24,736
|
24,736
|
|||||||||
Repsol
|
13,403
|
13,403
|
13,403
|
|||||||||
Others
|
2,278
|
2,278
|
2,278
|
|||||||||
794,626
|
804,697
|
705,989
|
•
|
On July 11, 2002, subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows it to explore the area in which the Aratu Terminal is located for 20 years, renewable for a similar 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, subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a similar 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.
|
12/31/2013
|
12/31/2012
|
|||||||
Inventories and cost of products and services sold
|
11,534
|
13,701
|
||||||
Selling and marketing
|
298,786
|
246,828
|
||||||
General and administrative
|
30,511
|
27,572
|
||||||
340,831
|
288,101
|
14
|
Loans, debentures and finance leases (Consolidated)
|
a.
|
Composition
|
Description
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
Index/Currency
|
Weighted average financial charges 12/31/2013 - % p.a.
|
Maturity
|
|||||||||||||
Foreign currency – denominated loans:
|
|||||||||||||||||||
Notes in the foreign market (b)
|
584,521
|
508,883
|
466,197
|
US$
|
+7.3
|
2015
|
|||||||||||||
Foreign loan (c.1) (*)
|
187,340
|
159,550
|
-
|
US$ + LIBOR (i)
|
+0.8
|
2015
|
|||||||||||||
Foreign loan (c.2)
|
140,341
|
122,152
|
111,868
|
US$ + LIBOR (i)
|
+1.0
|
2014
|
|||||||||||||
Advances on foreign exchange contracts
|
136,753
|
114,760
|
125,813
|
US$
|
+1.4
|
< 349 days
|
|||||||||||||
Financial institutions (e)
|
95,792
|
84,007
|
-
|
US$
|
+2.1
|
2014 to 2017
|
|||||||||||||
Financial institutions (e)
|
46,740
|
40,641
|
-
|
US$ + LIBOR (i)
|
+2.0
|
2017
|
|||||||||||||
BNDES (d)
|
46,623
|
59,291
|
72,869
|
US$
|
+5.6
|
2014 to 2020
|
|||||||||||||
Financial institutions (e)
|
31,241
|
25,259
|
28,454
|
MX$ + TIIE (ii)
|
+1.2
|
2014 to 2016
|
|||||||||||||
Foreign currency advances delivered
|
25,511
|
52,744
|
45,692
|
US$
|
+1.2
|
< 112 days
|
|||||||||||||
Financial institutions (e)
|
-
|
30,194
|
21,784
|
Bs (iii)
|
-
|
-
|
|||||||||||||
FINIMP
|
-
|
-
|
878
|
US$
|
-
|
-
|
|||||||||||||
Subtotal
|
1,294,862
|
1,197,481
|
873,555
|
||||||||||||||||
Brazilian Reais – denominated loans:
|
|||||||||||||||||||
Banco do Brasil – floating rate (f)
|
2,402,553
|
668,900
|
213,055
|
CDI
|
103.3
|
2014 to 2019
|
|||||||||||||
Banco do Brasil – fixed rate (f) (*)
|
905,947
|
1,948,096
|
2,208,109
|
R$
|
+12.1
|
2014 to 2015
|
|||||||||||||
Debentures - 4th issuance (g.1)
|
852,483
|
845,891
|
-
|
CDI
|
108.3
|
2015
|
|||||||||||||
BNDES (d)
|
633,829
|
677,840
|
890,865
|
TJLP (iv)
|
+2.5
|
2014 to 2020
|
|||||||||||||
Debentures - 1st public issuance IPP (g.2)
|
606,929
|
602,328
|
-
|
CDI
|
107.9
|
2017
|
|||||||||||||
Banco do Nordeste do Brasil
|
104,072
|
118,754
|
86,108
|
R$
|
+8.5 (vi)
|
2018 to 2021
|
|||||||||||||
BNDES (d)
|
47,428
|
49,163
|
57,188
|
R$
|
+5.3
|
2015 to 2020
|
|||||||||||||
Finance leases (i)
|
44,338
|
42,419
|
42,356
|
IGP-M (v)
|
+5.6
|
2031
|
|||||||||||||
FINEP
|
38,845
|
30,789
|
10,904
|
R$
|
+4.0
|
2019 to 2021
|
|||||||||||||
Export Credit Note (h) (*)
|
24,994
|
-
|
-
|
R$
|
+8.0
|
2016
|
|||||||||||||
FINEP
|
6,718
|
23,488
|
45,647
|
TJLP (iv)
|
+0.0
|
2014 to 2023
|
|||||||||||||
Fixed finance leases (i)
|
53
|
494
|
1,297
|
R$
|
+14.0
|
2014
|
|||||||||||||
FINAME
|
-
|
510
|
2,106
|
TJLP
|
-
|
-
|
|||||||||||||
Debentures – 3th issuance (g.3)
|
-
|
-
|
1,002,451
|
CDI
|
-
|
-
|
|||||||||||||
Loans - Maxfácil
|
-
|
-
|
86,364
|
CDI
|
-
|
-
|
|||||||||||||
Subtotal
|
5,668,189
|
5,008,672
|
4,646,450
|
||||||||||||||||
Currency and interest rate hedging instruments
|
6,575
|
9,699
|
22,089
|
||||||||||||||||
Total
|
6,969,626
|
6,215,852
|
5,542,094
|
||||||||||||||||
Current
|
1,829,989
|
1,627,955
|
2,304,957
|
||||||||||||||||
Non-current
|
5,139,637
|
4,587,897
|
3,237,137
|
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican Peso; TIIE = the Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivar.
|
(iv)
|
TJLP (Long-term Interest Rate) = set by the National Monetary Council, TJLP is the basic financing cost of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”), the Brazilian Development Bank. On December 31, 2013, TJLP was fixed at 5.0% p.a.
|
(v)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
(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 do Brasil. On December 31, 2013, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
From 1 to 2 years
|
2,831,799
|
1,440,473
|
1,203,175
|
|||||||||
From 2 to 3 years
|
493,356
|
2,105,115
|
870,784
|
|||||||||
From 3 to 4 years
|
797,605
|
166,648
|
976,120
|
|||||||||
From 4 to 5 years
|
68,640
|
762,556
|
93,918
|
|||||||||
More than 5 years
|
948,237
|
113,105
|
93,140
|
|||||||||
5,139,637
|
4,587,897
|
3,237,137
|
b.
|
Notes in the foreign market
|
•
|
Limitation on transactions with shareholders that hold 5% or more of any class of stock of the Company, except upon fair and reasonable terms no less favorable than could be obtained in a comparable arm’s-length transaction with a third party.
|
•
|
Required board approval for transactions with shareholders that hold 5% or more of any class of stock of the Company, or with their subsidiaries, in an amount higher than US$ 15 million (except transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on sale of all or substantially all assets of the Company and subsidiaries LPG and Oxiteno S.A.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Foreign loans
|
1) In November 2012 the subsidiary IPP contracted a foreign loan in the amount of US$ 80 million, due in November 2015 and bearing interest of LIBOR + 0.8% p.a., paid quarterly. IPP also contracted hedging instruments with floating interest rate in U.S. dollar and exchange rate variation, changing the foreign loan charge to 104.1% of CDI (see Note 22). IPP designated these hedging instruments as a fair value hedge; therefore, loan and hedging instruments are both measured at fair value from inception, with changes in fair value recognized through profit or loss. The foreign loan is secured by the Company.
2) The subsidiary Oxiteno Overseas Corp. (“Oxiteno Overseas”) has a foreign loan in the amount of US$ 60 million with maturity in June 2014 and interest of LIBOR + 1.0% p.a., paid semiannually. The Company, through its subsidiary Cia. Ultragaz, contracted hedging instruments with floating interest rate in dollar and exchange rate variation, changing the foreign loan charge to 86.9% of CDI (see Note 22). The foreign loan is guaranteed by the Company and its subsidiary Oxiteno S.A.
As a result of these foreign loans, some obligations mentioned in Note 14.b) must also be maintained by the Company and its subsidiaries. Additionally, during these contracts, the Company shall maintain the following financial ratios, calculated based on its audited consolidated financial statement:
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
d.
|
BNDES
|
-
|
capitalization level: shareholders’ equity / total assets equal to or above 0.3; and
|
|
-
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
e.
|
Financial institutions
|
f.
|
Banco do Brasil
|
Maturity
|
12/31/2013
|
|||
Jan/14
|
410,172
|
|||
Mar/14
|
252,709
|
|||
Apr/14
|
64,393
|
|||
May/14
|
451,926
|
|||
Feb/15
|
368,515
|
|||
May/15
|
669,965
|
|||
Feb/16
|
166,666
|
|||
May/16
|
100,000
|
|||
May/19
|
824,154
|
|||
Total
|
3,308,500
|
g.
|
Debentures
|
1)
|
In March 2012, the Company made its fourth issuance of debentures, in a single series of 800 simple, nonconvertible into shares, unsecured debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
March 16, 2015
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.3% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
2)
|
In December 2012, the subsidiary IPP made its first issuance of public debentures in single series of 60,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
November 16, 2017
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
3)
|
In March 2012, the Company made early partial redemptions of 800 debentures and on December 4, 2012, the maturity date of these debentures, the Company settled the remaining 200 debentures. The debentures had annual interest payments and amortization in one single tranche at the maturity date, according to the following characteristics:
|
Face value unit:
|
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
|
h. | Export credit note |
i.
|
Finance leases
|
12/31/2013
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
29,653
|
292
|
823
|
30,768
|
||||||||||||
Financing (present value)
|
44,338
|
53
|
-
|
44,391
|
||||||||||||
Current
|
1,735
|
53
|
-
|
1,788
|
||||||||||||
Non-current
|
42,603
|
-
|
-
|
42,603
|
12/31/2012
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
34,649
|
765
|
847
|
36,261
|
||||||||||||
Financing (present value)
|
42,419
|
410
|
84
|
42,913
|
||||||||||||
Current
|
1,533
|
357
|
84
|
1,974
|
||||||||||||
Non-current
|
40,886
|
53
|
-
|
40,939
|
01/01/2012
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
39,645
|
1,541
|
865
|
42,051
|
||||||||||||
Financing (present value)
|
42,356
|
952
|
345
|
43,653
|
||||||||||||
Current
|
1,419
|
542
|
261
|
2,222
|
||||||||||||
Non-current
|
40,937
|
410
|
84
|
41,431
|
12/31/2013
|
|||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
||||||||||||
Up to 1 year
|
3,949
|
55
|
-
|
4,004
|
|||||||||||
From 1 to 2 years
|
3,949
|
-
|
-
|
3,949
|
|||||||||||
From 2 to 3 years
|
3,949
|
-
|
-
|
3,949
|
|||||||||||
From 3 to 4 years
|
3,949
|
-
|
-
|
3,949
|
|||||||||||
From 4 to 5 years
|
3,949
|
-
|
-
|
3,949
|
|||||||||||
More than 5 years
|
48,704
|
-
|
-
|
48,704
|
|||||||||||
68,449
|
55
|
-
|
68,504
|
12/31/2012
|
|||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
||||||||||||
Up to 1 year
|
3,655
|
385
|
113
|
4,153
|
|||||||||||
From 1 to 2 years
|
3,655
|
55
|
-
|
3,710
|
|||||||||||
From 2 to 3 years
|
3,655
|
-
|
-
|
3,655
|
|||||||||||
From 3 to 4 years
|
3,655
|
-
|
-
|
3,655
|
|||||||||||
From 4 to 5 years
|
3,655
|
-
|
-
|
3,655
|
|||||||||||
More than 5 years
|
48,730
|
-
|
-
|
48,730
|
|||||||||||
67,005
|
440
|
113
|
67,558
|
01/01/2012
|
|||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
||||||||||||
Up to 1 year
|
3,540
|
622
|
365
|
4,527
|
|||||||||||
From 1 to 2 years
|
3,540
|
385
|
113
|
4,038
|
|||||||||||
From 2 to 3 years
|
3,540
|
55
|
-
|
3,595
|
|||||||||||
From 3 to 4 years
|
3,540
|
-
|
-
|
3,540
|
|||||||||||
From 4 to 5 years
|
3,540
|
-
|
-
|
3,540
|
|||||||||||
More than 5 years
|
50,740
|
-
|
-
|
50,740
|
|||||||||||
68,440
|
1,062
|
478
|
69,980
|
j.
|
Transaction costs
|
Effective rate of transaction costs (% p.a.)
|
Balance as of December 31, 2012
|
Incurred cost
|
Amortization
|
Balance as of December 31,
2013
|
||||||||||||||||
Banco do Brasil (f)
|
0.4
|
13,315
|
16,212
|
(9,730)
|
19,797
|
|||||||||||||||
Debentures (g)
|
0.4
|
8,116
|
-
|
(3,386)
|
4,730
|
|||||||||||||||
Notes in the foreign market (b)
|
0.2
|
3,021
|
-
|
(712)
|
2,309
|
|||||||||||||||
Other
|
0.2
|
1,435
|
-
|
(519)
|
916
|
|||||||||||||||
Total
|
25,887
|
16,212
|
(14,347)
|
|
27,752
|
Effective rate of transaction costs (% p.a.)
|
Balance as of January 1, 2012
|
Incurred cost
|
Amortization
|
Balance as of December 31,
2012
|
||||||||||||||||
Banco do Brasil (f)
|
0.6
|
21,512
|
2,926
|
(11,123)
|
13,315
|
|||||||||||||||
Debentures (g)
|
0.4
|
6,023
|
6,772
|
(4,679)
|
8,116
|
|||||||||||||||
Notes in the foreign market (b)
|
0.2
|
3,697
|
-
|
(676)
|
3,021
|
|||||||||||||||
Other
|
0.3
|
810
|
929
|
(304)
|
1,435
|
|||||||||||||||
Total
|
32,042
|
10,627
|
(16,782)
|
25,887
|
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
More than 5 years
|
Total
|
||||||||||||||||||||||
Banco do Brasil (f)
|
5,323 | 3,086 | 2,691 | 3,218 | 3,844 | 1,635 | 19,797 | |||||||||||||||||||||
Debentures (g)
|
3,766 | 854 | 55 | 55 | - | - | 4,730 | |||||||||||||||||||||
Notes in the foreign market (b)
|
1,154 | 1,155 | - | - | - | - | 2,309 | |||||||||||||||||||||
Other
|
436 | 315 | 89 | 76 | - | - | 916 | |||||||||||||||||||||
Total
|
10,679 | 5,410 | 2,835 | 3,349 | 3,844 | 1,635 | 27,752 |
k.
|
Guarantees
|
15
|
Trade payables (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Domestic suppliers
|
907,138
|
1,242,447
|
1,016,380
|
|||||||||
Foreign suppliers
|
61,812
|
55,288
|
50,406
|
|||||||||
968,950
|
1,297,735
|
1,066,786
|
16
|
Salaries and related charges (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Profit sharing, bonus and premium
|
142,120
|
114,305
|
144,021
|
|||||||||
Provisions on payroll
|
111,831
|
93,596
|
88,550
|
|||||||||
Social charges
|
31,059
|
32,643
|
27,553
|
|||||||||
Salaries and related payments
|
11,000
|
9,305
|
5,246
|
|||||||||
Benefits
|
1,303
|
1,466
|
1,081
|
|||||||||
Others
|
341
|
1,211
|
769
|
|||||||||
297,654
|
252,526
|
267,220
|
17
|
Taxes payable (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
ICMS
|
75,883
|
71,255
|
55,018
|
|||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
11,445
|
8,818
|
8,340
|
|||||||||
PIS and COFINS
|
9,128
|
10,564
|
16,491
|
|||||||||
ISS
|
5,656
|
5,703
|
4,715
|
|||||||||
IPI
|
4,304
|
4,502
|
14,604
|
|||||||||
National Institute of Social Security (INSS)
|
3,998
|
3,448
|
3,856
|
|||||||||
Income Tax Withholding (IRRF)
|
1,659
|
1,432
|
5,175
|
|||||||||
Others
|
4,249
|
1,951
|
1,009
|
|||||||||
116,322
|
107,673
|
109,208
|
18
|
Provision for assets retirement obligation – fuel tanks (Consolidated)
|
Balance at January 1, 2012
|
67,504
|
|||
Additions (new tanks)
|
1,664
|
|||
Expense with tanks removed
|
(2,477)
|
|||
Accretion expense
|
3,720
|
|||
Balance at December 31, 2012
|
70,411
|
|||
Additions (new tanks)
|
715
|
|||
Expense with tanks removed
|
(5,435
|
)
|
||
Accretion expense
|
3,970
|
|||
Balance at December 31, 2013
|
69,661
|
|||
Current
|
3,449
|
|||
Non-current
|
66,212
|
19
|
Deferred revenue (Consolidated)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Loyalty program “Km de Vantagens”
|
12,816
|
13,545
|
15,983
|
|||||||||
‘am/pm’ franchising upfront fee
|
14,049
|
14,362
|
12,472
|
|||||||||
26,865
|
27,907
|
28,455
|
||||||||||
Current
|
17,731
|
18,054
|
19,731
|
|||||||||
Non-current
|
9,134
|
9,853
|
8,724
|
20
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Profit reserves
|
f.
|
Other comprehensive income
|
Valuation adjustments
|
||||||||||||||||
Fair value of financial investment available for sale
|
Actuarial gains (losses) of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||||||||||
Balance as of January 1, 2012
|
193 | (4,629 | ) | (4,436 | ) | (4,426 | ) | |||||||||
Translation of foreign subsidiaries
|
- | - | - | 17,047 | ||||||||||||
Changes in fair value
|
(170 | ) | - | (170 | ) | - | ||||||||||
Actuarial losses of post-employment benefits
|
- | (12,135 | ) | (12,135 | ) | - | ||||||||||
Income and social contribution taxes on actuarial losses
|
- | 4,126 | 4,126 | - | ||||||||||||
Balance as of December, 2012
|
23 | (12,638 | ) | (12,615 | ) | 12,621 | ||||||||||
Translation of foreign subsidiaries
|
- | - | - | 25,455 | ||||||||||||
Changes in fair value
|
(18 | ) | - | (18 | ) | - | ||||||||||
Actuarial losses of post-employment benefits
|
- | 27,365 | 27,365 | - | ||||||||||||
Income and social contribution taxes on actuarial losses
|
- | (9,304 | ) | (9,304 | ) | - | ||||||||||
Balance as of December, 2013
|
5 | 5,423 | 5,428 | 38,076 |
g.
|
Dividends
|
2013
|
||||
Net income for the year attributable to shareholders of Ultrapar
|
1,225,143 | |||
Legal reserve
|
(61,257 | ) | ||
Net income for the year after legal reserve
|
1,163,886 | |||
Minimum mandatory dividends
|
581,943 | |||
Interim dividends paid (R$ 0.66 per share)
|
(354,032 | ) | ||
Mandatory dividends payable – Current liabilities
|
227,911 | |||
Additional dividends to the minimum mandatory dividends – shareholders’equity
|
161,584 | |||
Dividends payable (R$ 0.71 per share)
|
389,495 | |||
Statutory investments reserve
|
420,359 |
21
|
Segment information
|
12/31/2013
|
12/31/2012
|
|||||||
Net revenue from sales and services:
|
||||||||
Ultragaz
|
3,982,300
|
3,847,087
|
||||||
Ipiranga
|
53,384,116
|
46,829,423
|
||||||
Oxiteno
|
3,277,839
|
2,928,850
|
||||||
Ultracargo
|
332,070
|
293,589
|
||||||
Others (1)
|
37,146
|
47,610
|
||||||
Intersegment sales
|
(73,225)
|
(77,633)
|
||||||
Total
|
60,940,246
|
53,868,926
|
||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,300
|
1,245
|
||||||
Ipiranga
|
-
|
-
|
||||||
Oxiteno
|
871
|
-
|
||||||
Ultracargo
|
33,940
|
29,005
|
||||||
Others (1)
|
37,114
|
47,383
|
||||||
Total
|
73,225
|
77,633
|
||||||
Net revenue from sales and services, excluding intersegment sales:
|
||||||||
Ultragaz
|
3,981,000
|
3,845,842
|
||||||
Ipiranga
|
53,384,116
|
46,829,423
|
||||||
Oxiteno
|
3,276,968
|
2,928,850
|
||||||
Ultracargo
|
298,130
|
264,584
|
||||||
Others (1)
|
32
|
227
|
||||||
Total
|
60,940,246
|
53,868,926
|
12/31/2013
|
12/31/2012
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
147,034
|
114,282
|
||||||
Ipiranga
|
1,574,677
|
1,254,445
|
||||||
Oxiteno
|
308,589
|
228,785
|
||||||
Ultracargo
|
108,865
|
105,462
|
||||||
Others (1)
|
4,868
|
4,916
|
||||||
Total
|
2,144,033
|
1,707,890
|
||||||
Financial income
|
240,562
|
208,155
|
||||||
Financial expenses
|
(578,167)
|
(478,478)
|
||||||
Share of profit of joint-ventures and associates
|
(4,993)
|
10,480
|
||||||
Income before income and social contribution taxes
|
1,801,435
|
1,448,047
|
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
179,862
|
175,619
|
||||||
Ipiranga
|
836,176
|
961,637
|
||||||
Oxiteno
|
141,122
|
120,331
|
||||||
Ultracargo
|
38,905
|
87,432
|
||||||
Others (1)
|
15,636
|
14,780
|
||||||
Total additions to property, plant and equipment and intangible assets (see Notes 12 and 13)
|
1,211,701
|
1,359,799
|
||||||
Assets retirement obligation – fuel tanks (see Note 18)
|
(715)
|
(1,664)
|
||||||
Capitalized borrowing costs
|
(6,835)
|
(9,355)
|
||||||
Total investments in property, plant and equipment and intangible assets (cash flow)
|
1,204,151
|
1,348,780
|
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
133,489
|
131,441
|
||||||
Ipiranga
|
454,156
|
390,748
|
||||||
Oxiteno
|
131,857
|
123,142
|
||||||
Ultracargo
|
47,349
|
36,565
|
||||||
Others (1)
|
12,086
|
11,183
|
||||||
Total
|
778,937
|
693,079
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Total assets:
|
||||||||||||
Ultragaz
|
2,502,590
|
2,302,009
|
1,869,775
|
|||||||||
Ipiranga
|
8,077,204
|
7,619,164
|
6,628,865
|
|||||||||
Oxiteno
|
4,030,122
|
3,532,076
|
3,456,611
|
|||||||||
Ultracargo
|
1,320,344
|
1,330,569
|
1,068,452
|
|||||||||
Others (1)
|
448,285
|
465,736
|
673,998
|
|||||||||
Total
|
16,378,545
|
15,249,554
|
13,697,701
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Mexico
|
85,610
|
46,248
|
30,853
|
|||||||||
Venezuela
|
24,834
|
22,418
|
17,021
|
|||||||||
Uruguay
|
50,304
|
43,769
|
-
|
|||||||||
United States of America
|
109,451
|
48,922
|
-
|
12/31/2013
|
12/31/2012
|
|||||||
Net revenue:
|
||||||||
Brazil
|
59,963,359
|
52,999,338
|
||||||
Mexico
|
134,241
|
124,206
|
||||||
Venezuela
|
207,008
|
142,900
|
||||||
Other Latin American countries
|
332,738
|
320,574
|
||||||
United States of America and Canada
|
136,666
|
137,228
|
||||||
Far East
|
45,808
|
39,206
|
||||||
Europe
|
73,624
|
57,294
|
||||||
Other
|
46,802
|
48,180
|
||||||
Total
|
60,940,246
|
53,868,926
|
22
|
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 department, with the assistance of the tax and accounting departments.
|
• |
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee 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 Board of Directors of Ultrapar.
|
• |
Continuous improvement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the financial area.
|
• |
The internal audit department audits the compliance with the requirements of the Policy.
|
In millions of Brazilian Reais
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
|||||||||
Assets in foreign currency
|
||||||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
457.2
|
363.7
|
303.8
|
|||||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
156.0
|
163.2
|
134.9
|
|||||||||
Net investments in foreign subsidiaries (except cash, cash equivalents, financial investments, trade receivables, financing and payables)
|
443.4
|
300.4
|
115.3
|
|||||||||
1,056.6
|
827.3
|
554.0
|
||||||||||
Liabilities in foreign currency
|
||||||||||||
Financing in foreign currency
|
(1,294.9)
|
(1,197.5
|
)
|
(873.6)
|
||||||||
Payables arising from imports, net of advances to foreign suppliers
|
(45.3)
|
(21.5
|
)
|
(2.8)
|
||||||||
(1,340.2)
|
(1,219.0
|
)
|
(876.4)
|
|||||||||
Foreign currency hedging instruments
|
427.1
|
499.9
|
348.5
|
|||||||||
Net asset position – Total
|
143.5
|
108.2
|
26.1
|
In millions of Brazilian Reais
|
Scenario I
|
Scenario II
|
Scenario III
|
|||||||||||
Risk
|
10%
|
25%
|
50%
|
|||||||||||
(1) Income effect
|
Real devaluation
|
(3.9)
|
(9.8)
|
(19.6)
|
||||||||||
(2) Equity effect
|
18.2
|
45.6
|
91.3
|
|||||||||||
(1) + (2)
|
Net effect
|
14.3
|
35.8
|
71.7
|
||||||||||
(3) Income effect
|
Real appreciation
|
3.9
|
9.8
|
19.6
|
||||||||||
(4) Equity effect
|
(18.2)
|
(45.6)
|
(91.3)
|
|||||||||||
(3) + (4)
|
Net effect
|
(14.3)
|
(35.8)
|
(71.7)
|
Note
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
CDI
|
|||||||||||||
Cash equivalents
|
4
|
2,051.1
|
1,912.2
|
1,643.0
|
|||||||||
Financial investments
|
4
|
747.3
|
641.0
|
541.3
|
|||||||||
Asset position of hedging instruments - CDI
|
22
|
112.3
|
21.1
|
24.5
|
|||||||||
Loans and debentures
|
14
|
(3,862.0)
|
(2,117.1
|
)
|
(1,301.9)
|
||||||||
Liability position of hedging instruments - CDI
|
22
|
(452.5)
|
(495.5
|
)
|
(367.9)
|
||||||||
Liability position of hedging instruments from pre-fixed interest to CDI
|
22
|
(854.6)
|
(1,796.7
|
)
|
(2,152.5)
|
||||||||
Net liability position in CDI
|
(2,258.4)
|
(1,835.0
|
)
|
(1,613.5)
|
|||||||||
TJLP
|
|||||||||||||
Loans –TJLP
|
14
|
(640.5)
|
(701.8
|
)
|
(938.6)
|
||||||||
Net liability position in TJLP
|
(640.5)
|
(701.8
|
)
|
(938.6)
|
|||||||||
LIBOR
|
|||||||||||||
Asset position of hedging instruments - LIBOR
|
22
|
329.7
|
286.0
|
111.8
|
|||||||||
Loans - LIBOR
|
14
|
(374.4)
|
(322.3
|
)
|
(111.9)
|
||||||||
Net liability position in LIBOR
|
(44.7)
|
(36.3
|
)
|
(0.1)
|
|||||||||
TIIE
|
|||||||||||||
Loans - TIIE
|
14
|
(31.2)
|
(25.3
|
)
|
(28.5)
|
||||||||
Net liability position in TIIE
|
(31.2)
|
(25.3
|
)
|
(28.5)
|
|||||||||
Total net liability position
|
(2,974.8)
|
(2,598.4
|
)
|
(2,580.7)
|
In millions of Brazilian Reais
|
|||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
|||||||||||
Exposure of interest rate risk
|
|||||||||||||
Interest on cash equivalents and financial investments effect
|
Increase in CDI
|
18.9
|
47.2
|
94.5
|
|||||||||
Hedge instruments (assets in CDI) effect
|
Increase in CDI
|
0.2
|
0.4
|
0.8
|
|||||||||
Interest on debt effect
|
Increase in CDI
|
(26.1)
|
(65.4)
|
(130.7)
|
|||||||||
Hedge instruments (liability in CDI) effect
|
Increase in CDI
|
(12.4)
|
(31.3)
|
(62.4)
|
|||||||||
Incremental expenses
|
(19.4)
|
(49.1)
|
(97.8)
|
||||||||||
Interest on debt effect
|
Increase in TJLP
|
(3.4)
|
(8.4)
|
(16.8)
|
|||||||||
Incremental expenses
|
(3.4)
|
(8.4)
|
(16.8)
|
||||||||||
Hedge instruments (assets in LIBOR) effect
|
Increase in LIBOR
|
0.1
|
0.3
|
0.5
|
|||||||||
Interest on debt effect
|
Increase in LIBOR
|
(0.1)
|
(0.3)
|
(0.6)
|
|||||||||
Incremental expenses
|
-
|
-
|
(0.1)
|
||||||||||
Interest on debt effect
|
Increase in TIIE
|
(0.1)
|
(0.3)
|
(0.6)
|
|||||||||
Incremental expenses
|
(0.1)
|
(0.3)
|
(0.6)
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Ipiranga
|
121,205
|
111,789
|
101,318
|
|||||||||
Ultragaz
|
20,793
|
13,755
|
13,107
|
|||||||||
Oxiteno
|
2,569
|
2,647
|
1,415
|
|||||||||
Ultracargo
|
2,513
|
625
|
614
|
|||||||||
Total
|
147,080
|
128,816
|
116,454
|
In millions of Brazilian Reais
|
||||||||||||||||||||
Financial liabilities
|
Total
|
Less than 1 year
|
Between 1 and 3 years
|
Between 3 and 5 years
|
More than 5 years
|
|||||||||||||||
Loans including future contractual interest (1) (2)
|
8,686.9
|
2,056.9
|
3,939.8
|
977.0
|
1,713.2
|
|||||||||||||||
Currency and interest rate hedging instruments (3)
|
38.9
|
19.3
|
19.6
|
-
|
-
|
|||||||||||||||
Trade payables
|
969.0
|
969.0
|
-
|
-
|
-
|
Notional amount1
|
Fair value
|
Amounts receivable
|
Amounts payable
|
|||||||
Hedging instruments
|
Counterparty
|
Maturity
|
||||||||
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
12/31/2013
|
||||
R$
million
|
R$
million
|
R$
million
|
R$ million
|
R$ million
|
||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, BTMU, Citibank, HSBC, Itaú, JP Morgan, Santander
|
Jan 2014 to Apr 2017 | ||||||||
Receivables in U.S. dollars (LIBOR)
|
US$ 140.0
|
US$ 140.0
|
US$ 60.0
|
329.7
|
286.0
|
111.8
|
329.7
|
-
|
||
Receivables in U.S. dollars (Fixed)
|
US$ 87.4
|
US$ 111.3
|
US$ 138.9
|
212.8
|
234.7
|
261.5
|
212.8
|
-
|
||
Payables in CDI interest rate
|
US$ (227.4)
|
US$ (251.3)
|
US$ (198.9)
|
(452.5)
|
(495.6)
|
(367.9)
|
-
|
452.5
|
||
Total result
|
-
|
-
|
-
|
90.0
|
25.1
|
5.4
|
542.5
|
452.5
|
||
b.1 and b.2 – Exchange rate swaps payable in U.S. dollars + COUPON
|
Bradesco, HSBC, Itaú
|
Jan 2014 to Feb 2014
|
||||||||
Receivables in CDI interest rates
|
US$ 48.1
|
US$ 10.2
|
US$ 13.3
|
112.3
|
21.1
|
24.5
|
112.3
|
-
|
||
Payables in U.S. dollars (Fixed)
|
US$ (48.1)
|
US$ (10.2)
|
US$ (13.3)
|
(115.4)
|
(20.8)
|
(24.8)
|
-
|
115.4
|
||
Total result
|
-
|
-
|
-
|
(3.1)
|
0.3
|
(0.3)
|
112.3
|
115.4
|
||
c – Interest rate swaps in R$
|
Banco do Brasil, Itaú
|
May 2014 to
Aug 2016
|
||||||||
Receivables in fixed interest rate
|
R$ 627.5
|
R$ 1,400.0
|
R$ 1,809.5
|
937.0
|
1,958.9
|
2,229.4
|
937.0
|
-
|
||
Payables in CDI interest rate
|
R$ (627.5)
|
R$ (1,400.0)
|
R$ (1,809.5)
|
(854.6)
|
(1,796.7)
|
(2,152.5)
|
-
|
854.6
|
||
Total result
|
-
|
-
|
-
|
82.4
|
162.2
|
76.9
|
937.0
|
854.6
|
||
Total gross result
|
169.3
|
187.6
|
82.0
|
1,591.8
|
1,422.5
|
|||||
Income tax
|
(24.3)
|
(18.2)
|
(10.7)
|
(24.3)
|
-
|
|||||
Total net result
|
145.0
|
169.4
|
71.3
|
1,567.5
|
1,422.5
|
|||||
Positive result (see Note 4)
|
151.6
|
179.1
|
93.4
|
|||||||
Negative result (see Note 14)
|
(6.6)
|
(9.7)
|
(22.1)
|
12/31/2013
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(26.9
|
)
|
-
|
|||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
(4.8
|
)
|
-
|
|||||
c – Interest rate swaps in R$ (iii)
|
51.9
|
-
|
||||||
Total
|
20.2
|
-
|
12/31/2012
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i)
|
(7.1
|
)
|
-
|
|||||
b – Exchange rate swaps payable in U.S. dollars
|
(0.4
|
)
|
-
|
|||||
c – Interest rate swaps in R$ (iii)
|
64.4
|
-
|
||||||
Total
|
56.9
|
-
|
12/31/2013 | 12/31/2012 | 01/01/2012 | ||||||||||||||||||||||||||||
Category
|
Note
|
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||||||||
Cash and bank deposits
|
Loans and receivables
|
4 | 224,926 | 224,926 | 79,652 | 79,652 | 107,317 | 107,317 | ||||||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4 | 2,051,143 | 2,051,143 | 1,912,217 | 1,912,217 | 1,643,013 | 1,643,013 | ||||||||||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4 | - | - | 29,245 | 29,245 | 15,176 | 15,176 | ||||||||||||||||||||||
Financial investments
|
||||||||||||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4 | 736,638 | 736,638 | 630,404 | 630,404 | 534,094 | 534,094 | ||||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4 | 10,618 | 10,618 | 10,618 | 10,618 | 7,193 | 7,193 | ||||||||||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4 | 368,781 | 368,781 | 290,636 | 290,636 | 259,091 | 259,091 | ||||||||||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4 | 151,594 | 151,594 | 179,056 | 179,056 | 93,403 | 93,403 | ||||||||||||||||||||||
Total
|
3,543,700 | 3,543,700 | 3,131,828 | 3,131,828 | 2,659,287 | 2,659,287 | ||||||||||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14 | 1,118,281 | 1,118,281 | 2,107,646 | 2,107,646 | 2,208,109 | 2,208,109 | ||||||||||||||||||||||
Financing
|
Measured at amortized cost
|
14 | 4,340,967 | 4,373,680 | 2,607,375 | 2,683,319 | 2,265,792 | 2,304,651 | ||||||||||||||||||||||
Debentures
|
Measured at amortized cost
|
14 | 1,459,412 | 1,456,282 | 1,448,219 | 1,450,300 | 1,002,451 | 1,001,121 | ||||||||||||||||||||||
Finance leases
|
Measured at amortized cost
|
14 | 44,391 | 44,391 | 42,913 | 42,913 | 43,653 | 43,653 | ||||||||||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14 | 6,575 | 6,575 | 9,699 | 9,699 | 22,089 | 22,089 | ||||||||||||||||||||||
Total
|
6,969,626 | 6,999,209 | 6,215,852 | 6,293,877 | 5,542,094 | 5,579,623 |
•
|
The fair values of cash and bank deposits balances are identical to their carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the reporting period, which corresponds to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase at the “yield curve” and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value calculation of LPG Inc.’s notes in the foreign market (see Note 14.b) is based on the quoted prices in an active market.
|
(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).
|
Category
|
Note
|
12/31/2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Financial assets:
|
|||||||||||||||||||
Cash equivalents
|
|||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,051,143
|
2,051,143
|
-
|
-
|
|||||||||||||
Financial investments
|
|||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
736,638
|
736,638
|
-
|
-
|
|||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
368,781
|
-
|
368,781
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
151,594
|
-
|
151,594
|
-
|
|||||||||||||
Total
|
3,308,156
|
2,787,781
|
520,375
|
-
|
|||||||||||||||
Financial liabilities:
|
|||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,118,281
|
-
|
1,118,281
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
6,575
|
-
|
6,575
|
-
|
|||||||||||||
Total
|
1,124,856
|
-
|
1,124,856
|
-
|
Category
|
Note
|
12/31/2012
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Financial assets:
|
|||||||||||||||||||
Cash equivalents
|
|||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
1,912,217
|
1,912,217
|
-
|
-
|
|||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
29,245
|
29,245
|
-
|
-
|
|||||||||||||
Financial investments
|
|||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
630,404
|
630,404
|
-
|
-
|
|||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
290,636
|
84,872
|
205,764
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
179,056
|
-
|
179,056
|
-
|
|||||||||||||
Total
|
3,041,558
|
2,656,738
|
384,820
|
-
|
|||||||||||||||
Financial liabilities:
|
|||||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
14
|
2,107,646
|
-
|
2,107,646
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
9,699
|
-
|
9,699
|
-
|
|||||||||||||
Total
|
2,117,345
|
-
|
2,117,345
|
-
|
Category
|
Note
|
01/01/2012
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Financial assets:
|
|||||||||||||||||||
Cash equivalents
|
|||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
1,643,013
|
1,643,013
|
-
|
-
|
|||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
15,176
|
15,176
|
-
|
-
|
|||||||||||||
Financial investments
|
|||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
534,094
|
534,094
|
-
|
-
|
|||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
259,091
|
-
|
259,091
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
93,403
|
-
|
93,403
|
-
|
|||||||||||||
Total
|
2,544,777
|
2,192,283
|
352,494
|
-
|
|||||||||||||||
Financial liabilities:
|
|||||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
14
|
2,208,109
|
-
|
2,208,109
|
-
|
|||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
22,089
|
-
|
22,089
|
-
|
|||||||||||||
Total
|
2,230,198
|
-
|
2,230,198
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
77,896
|
230,829
|
383,763
|
||||||||||
(2) Debts/firm commitments in dollars
|
appreciation
|
(77,889)
|
(230,828)
|
(383,767)
|
||||||||||
(1)+(2)
|
Net effect
|
7
|
1
|
(4)
|
||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(373)
|
7,366
|
15,105
|
||||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
373
|
(7,366)
|
(15,105)
|
||||||||||
(3)+(4)
|
Net effect
|
-
|
-
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
-
|
21,761
|
44,822
|
|||||||||
(2) Fixed rate financing
|
Pre-fixed rate
|
-
|
(21,768
|
)
|
(44,831
|
)
|
|||||||
(1)+(2)
|
Net effect
|
-
|
(7
|
)
|
(9
|
)
|
23
|
Provisions, contingencies and commitments (Consolidated)
|
a.
|
Provisions for tax, civil and labor risks
|
Provisions
|
Balance in 12/31/2012
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance in 12/31/2013
|
|||||||||||||||
IRPJ and CSLL
|
305,815
|
37,425
|
(641)
|
18,262
|
360,861
|
|||||||||||||||
PIS and COFINS
|
82,938
|
-
|
(1,163)
|
4,737
|
86,512
|
|||||||||||||||
ICMS
|
62,491
|
752
|
(33,198)
|
3,068
|
33,113
|
|||||||||||||||
INSS
|
12,789
|
123
|
(7,366)
|
705
|
6,251
|
|||||||||||||||
Civil litigation
|
91,242
|
11,202
|
(11,597)
|
39
|
90,886
|
|||||||||||||||
Labor litigation
|
44,186
|
18,359
|
(3,890)
|
1,519
|
60,174
|
|||||||||||||||
Other
|
1,016
|
150
|
(30)
|
87
|
1,223
|
|||||||||||||||
Total
|
600,477
|
68,011
|
(57,885)
|
28,417
|
639,020
|
|||||||||||||||
Current
|
49,514
|
69,306
|
||||||||||||||||||
Non-current
|
550,963
|
569,714
|
Provision
|
Balance in 01/01/2012
|
Temmar
acquisition
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance in 12/31/2012
|
||||||||||||||||||||||
IRPJ and CSLL
|
256,165 | - | 33,583 | (207 | ) | 16,274 | 305,815 | |||||||||||||||||||||
PIS and COFINS
|
82,612 | - | 1,176 | (5,958 | ) | 5,108 | 82,938 | |||||||||||||||||||||
ICMS
|
73,389 | - | 1,538 | (17,410 | ) | 4,974 | 62,491 | |||||||||||||||||||||
INSS
|
14,305 | - | 224 | (2,637 | ) | 897 | 12,789 | |||||||||||||||||||||
Civil litigation
|
81,522 | 203 | 15,631 | (6,222 | ) | 108 | 91,242 | |||||||||||||||||||||
Labor litigation
|
44,278 | - | 8,017 | (8,755 | ) | 646 | 44,186 | |||||||||||||||||||||
Other
|
930 | - | 90 | (67 | ) | 63 | 1,016 | |||||||||||||||||||||
Total
|
553,201 | 203 | 60,259 | (41,256 | ) | 28,070 | 600,477 | |||||||||||||||||||||
Current
|
40,986 | 49,514 | ||||||||||||||||||||||||||
Non-current
|
512,215 | 550,963 |
b.
|
Tax matters
|
c.
|
Civil claims
|
Provisions
The Company and its subsidiaries maintained provisions for lawsuits and administrative proceedings, mainly derived from contracts entered into with customers and former services providers, as well as proceedings related to environmental issues in the amount of R$ 90,886 as of December 31, 2013 (R$ 91,242 as of December 31, 2012 and R$ 81,522 as of January 1, 2012).
Contingent liabilities
The subsidiary Cia. Ultragaz is party to an administrative proceeding before CADE (Brazilian antitrust authority) based on alleged anti-competitive practices in the State of Minas Gerais in 2001. The CADE entered a decision against Cia. Ultragaz imposing a penalty of R$ 23,104. The imposition of such administrative decision was suspended by a court order and its merit is being judicially reviewed. Based on the above elements and on the opinion of its legal counsel, the subsidiary did not recognized a provision for this contingency.
|
d.
|
Labor matters
|
Provisions
The Company and its subsidiaries maintained provisions of R$ 60,174 as of December 31, 2013 (R$ 44,186 as of December 31, 2012 and R$ 44,278 as of January 1, 2012) for labor litigation filed by former employees and by employees of our service providers mainly contesting the non-payment of labor rights.
Contingent liabilities
In 1990, the Petrochemical Industry Labor Union (Sindiquímica), of which the employees of Oxiteno Nordeste and EMCA, companies located in the Camaçari Petrochemical Complex, are members, filed separate lawsuits against the subsidiaries demanding the compliance with the fourth section of the collective labor agreement, which provided for a salary adjustment in lieu of the salary policies practiced. In the same year, a collective labor dispute was also filed by the Union of Employers (SINPEQ) against Sindiquímica, requiring the recognition of the loss of effectiveness of such fourth section. Individual claims were rejected. The collective bargain agreement is currently pending trial by STF. In the second half of 2010, some companies in the Camaçari Petrochemical Complex signed an agreement with Sindiquímica and reported the fact in the collective bargain agreement dispute. Based on the opinion of their legal advisors, that reviewed the latest STF decision in the collective bargain agreement dispute as well as the status of the individual claims involving the subsidiaries Oxiteno Nordeste and EMCA, the management of such subsidiaries believed that it was not necessary to recognize a provision as of December 31, 2013.
|
e.
|
Contracts
|
Port
|
Minimum movement 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 demand (actual)
|
|||||||||||||||
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
In tons of ethylene
|
195,085
|
211,060
|
200,130
|
214,008
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
In tons of ethylene
|
41,810
|
39,760
|
42,201
|
41,061
|
f.
|
Insurance coverage in subsidiaries
|
Maximum
compensation
value (*)
|
||
Oxiteno
|
US$ 1,202
|
|
Ultragaz
|
R$ 152
|
|
Ipiranga
|
R$ 740
|
|
Ultracargo
|
R$ 550
|
g.
|
Operating lease contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
|||||||||||||
December 31, 2013
|
21,990
|
23,218
|
-
|
45,208
|
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
December 31, 2013
|
payable
|
(60,436)
|
(189,401)
|
(115,923)
|
(365,760)
|
||||||||||||
receivable
|
48,846
|
147,368
|
93,783
|
289,997
|
24.
|
Employee benefits and private pension plan (Consolidated)
|
a.
|
ULTRAPREV- Associaçăo de Previdência Complementar
|
b.
|
Post-employment benefits
|
12/31/2013
|
12/31/2012
|
01/01/2012
|
||||||||||
Health and dental care plan
|
32,028
|
41,535
|
28,523
|
|||||||||
FGTS Penalty
|
43,349
|
44,387
|
41,625
|
|||||||||
Bonus
|
20,545
|
23,058
|
20,263
|
|||||||||
Life insurance
|
15,374
|
19,515
|
18,785
|
|||||||||
Total
|
111,296
|
128,495
|
109,196
|
|||||||||
Current
|
11,922
|
10,035
|
11,718
|
|||||||||
Non-current
|
99,374
|
118,460
|
97,478
|
12/31/2013
|
12/31/2012
|
|||||||
Opening balance
|
128,495 | 109,196 | ||||||
Current service cost
|
3,075 | 3,276 | ||||||
Interest cost
|
11,028 | 10,688 | ||||||
Curtailment
|
- | (1,072 | ) | |||||
Actuarial (gains) losses from changes in actuarial assumptions
|
(27,369 | ) | 12,159 | |||||
Benefits paid directly by Company and its subsidiaries
|
(3,933 | ) | (5,752 | ) | ||||
Ending balance
|
111,296 | 128,495 |
12/31/2013
|
12/31/2012
|
|||||||
Health and dental care plan
|
3,550 | 2,826 | ||||||
FGTS Penalty
|
5,893 | 6,310 | ||||||
Bonus
|
3,043 | 3,017 | ||||||
Life insurance
|
1,617 | 1,811 | ||||||
Total
|
14,103 | 13,964 |
Economic factors
|
12/31/2013
|
12/31/2012
|
||||||
% p.a.
|
% p.a.
|
|||||||
Discount rate for the actuarial obligation at present value
|
11.79 | 8.68 | ||||||
Average projected salary growth rate
|
7.10 | 6.59 | ||||||
Inflation rate (long term)
|
5.0 | 4.5 | ||||||
Growth rate of medical services
|
9.20 | 8.68 |
•
|
Mortality Table for the life insurance benefit – CSO-80
|
•
|
Mortality Table for other benefits - AT 2000 Basic decreased by 10%
|
•
|
Disabled Mortality Table - RRB 1983
|
•
|
Disability Table - RRB 1944 modified
|
Assumption
|
Change in assumptions
|
Increase in liability
|
Change in assumptions
|
Decrease in liability
|
||||
Discount rate
|
increase 1.0 p.p
|
9,142
|
decrease 1.0 p.p
|
7,624
|
||||
Wage growth rate
|
increase 1.0 p.p
|
1,997
|
decrease 1.0 p.p
|
1,968
|
||||
Medical services growth rate
|
increase 1.0 p.p
|
4,068
|
decrease 1.0 p.p
|
3,409
|
25
|
Revenue from sale and services (Consolidated)
|
12/31/2013
|
12/31/2012
|
|||||||
Gross revenue from sale
|
62,054,471
|
54,953,576
|
||||||
Gross revenue from services
|
546,159
|
481,167
|
||||||
Sales tax
|
(1,393,073)
|
(1,304,850)
|
||||||
Discounts and sales returns
|
(267,714)
|
(261,085)
|
||||||
Deferred revenue (see Note 19)
|
403
|
118
|
||||||
Net revenue from sales and services
|
60,940,246
|
53,868,926
|
26
|
Expenses by nature (Consolidated)
|
12/31/2013
|
12/31/2012
|
|||||||
Raw materials and materials for use and consumption
|
55,158,800
|
48,869,888
|
||||||
Personnel expenses
|
1,393,115
|
1,227,930
|
||||||
Freight and storage
|
975,904
|
846,638
|
||||||
Depreciation and amortization
|
778,937
|
693,079
|
||||||
Advertising and marketing
|
156,730
|
156,174
|
||||||
Services provided by third parties
|
169,235
|
140,419
|
||||||
Lease of real estate and equipment
|
83,311
|
71,882
|
||||||
Other expenses
|
218,042
|
232,816
|
||||||
Total
|
58,934,074
|
52,238,826
|
||||||
Classified as:
|
||||||||
Cost of products and services sold
|
56,165,382
|
49,768,137
|
||||||
Selling and marketing
|
1,756,376
|
1,579,589
|
||||||
General and administrative
|
1,012,316
|
891,100
|
||||||
Total
|
58,934,074
|
52,238,826
|
27
|
Other operating income, net (Consolidated)
|
12/31/2013
|
12/31/2012
|
|||||||
Merchandising
|
41,956 | 37,618 | ||||||
Promotions
|
28,689 | 29,871 | ||||||
Loyalty program
|
28,189 | 21,620 | ||||||
Penalties
|
(1,957 | ) | (15,634 | ) | ||||
Others
|
704 | 659 | ||||||
Other operating income, net
|
97,581 | 74,134 |
28
|
Income from disposal of assets (Consolidated)
|
29
|
Financial income (expense)
|
Parent
|
Consolidated
|
|||||||||||||||
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
Financial income:
|
||||||||||||||||
Interest on financial investments
|
120,245
|
109,211
|
178,275
|
146,543
|
||||||||||||
Interest from customers
|
-
|
-
|
58,182
|
58,360
|
||||||||||||
Other financial income
|
-
|
-
|
4,105
|
3,252
|
||||||||||||
120,245
|
109,211
|
240,562
|
208,155
|
|||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
-
|
-
|
(354,151)
|
(332,382)
|
||||||||||||
Interest on debentures
|
(73,471)
|
(94,353)
|
(124,908)
|
(96,968)
|
||||||||||||
Interest on finance leases
|
-
|
-
|
(5,816)
|
(3,871)
|
||||||||||||
Bank charges, financial transactions tax and other charges
|
(12,811)
|
(531)
|
(43,499)
|
(22,092)
|
||||||||||||
Exchange variation, net of gains and losses with derivative instruments
|
(1)
|
-
|
(40,654)
|
(12,311)
|
||||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
(13)
|
212
|
(9,139)
|
(10,854)
|
||||||||||||
(86,296)
|
(94,672)
|
(578,167)
|
(478,478)
|
|||||||||||||
Financial income (expense)
|
33,949
|
14,539
|
(337,605)
|
(270,323)
|
30
|
Earnings per share (Parent and Consolidated)
|
Basic earnings per share
|
12/31/2013
|
12/31/2012
|
||||||
Net income for the year of the Company
|
1,225,143
|
1,019,913
|
||||||
Weighted average shares outstanding (in thousands)
|
534,114
|
533,993
|
||||||
Basic earnings per share –R$
|
2.2938
|
1.9100
|
Diluted earnings per share
|
12/31/2013
|
12/31/2012 | ||||||
Net income for the year of the Company
|
1,225,143
|
1,019,913
|
||||||
Weighted average shares outstanding (in thousands), including Deferred Stock Plan
|
536,412
|
536,171
|
||||||
Diluted earnings per share –R$
|
2.2840
|
1.9022
|
Weighted average shares outstanding (in thousands)
|
12/31/2013
|
12/31/2012
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
534,114
|
533,993
|
||||||
Dilution effect
|
||||||||
Deferred Stock Plan
|
2,298
|
2,178
|
||||||
Weighted average shares outstanding for diluted per share calculation:
|
536,412
|
536,171
|
31
|
Subsequent events
|
|
Acquisition of Extrafarma
|
|
Renegotiation of financing
|
|
Issuance of debentures
|
Results conference call
Brazilian conference call
February 21st, 2014
9:00 a.m. (US EST)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
February 21st, 2014
10:30 a.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: +1 877 317 6776
International participants: +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.
UGPA3 = R$ 55.95/share (12/31/13)
UGP = US$ 23.65/ADR (12/31/13)
|
Main highlights in 4Q13 and 2013.
Ø ULTRAPAR’S NET REVENUES REACH R$ 16 BILLION IN 4Q13 AND R$ 61 BILLION IN 2013, UP 13% OVER 4Q12 AND 2012
Ø BOOSTED BY INVESTMENTS OF R$ 1.1 BILLION OVER THE YEAR, ULTRAPAR'S EBITDA REACHES R$ 834 MILLION IN 4Q13 AND R$ 2.9 BILLION IN 2013, 22% INCREASE OVER 4Q12 AND 21% OVER 2012, WITH GROWTH IN ALL BUSINESS UNITS
Ø ULTRAPAR’S NET EARNINGS REACH R$ 371 MILLION IN 4Q13 AND R$ 1.2 BILLION IN 2013, UP 20% OVER 4Q12 AND 2012
Ø APPROVAL OF DIVIDEND DISTRIBUTION OF R$ 389 MILLION, RESULTING IN TOTAL DIVIDENDS OF R$ 744 MILLION FOR 2013, A 19% GROWTH OVER 2012
“We are pleased to announce our 30th consecutive quarter of earnings growth, closing another year of great achievements and significant growth, as a result of consistent investments to strengthen and expand our businesses, of the unique combination of attributes which allows us to grow and create differentiation in our segments, and of the corporate governance structure designed to align interests and endure the company’s growth. Among the achievements in 2013 I highlight the association with Extrafarma, approved by Ultrapar’s shareholders on January 31st, 2014, marking our entry into the significant, growing retail pharmacy sector. We enter 2014 with prospects of another positive year for Ultrapar, with an investment plan of R$ 1.5 billion to better serve an increasing number of clients, and also to increase our efficiency and productivity.”
Thilo Mannhardt – CEO
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
EBITDA prior to ICVM 527
|
501.6
|
579.0
|
646.9
|
674.0
|
2,401.6
|
(+) Income from sale of assets
|
(1.5)
|
(2.7)
|
4.8
|
3.1
|
3.7
|
(+) Equity in earnings (losses) of affiliates
|
(0.0)
|
0.2
|
0.0
|
(0.0)
|
0.2
|
EBITDA after ICVM 527
|
500.1
|
576.5
|
651.8
|
677.1
|
2,405.4
|
(-) EBITDA JV
|
(3.2)
|
(2.4)
|
(3.7)
|
(8.4)
|
(17.8)
|
(+) Equity in earnings (losses) of JV
|
3.1
|
2.7
|
2.5
|
2.0
|
10.3
|
(+) Effects related to post-employment benefits
|
0.4
|
0.6
|
0.2
|
12.4
|
13.5
|
EBITDA after ICVM 527, IFRS 11 and IAS 19
|
500.2
|
577.4
|
650.8
|
683.0
|
2,411.4
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
Net earnings as previously reported
|
191.4
|
234.0
|
290.8
|
301.7
|
1,017.9
|
(+) Effects related to post-employment benefits
|
0.2
|
0.4
|
0.1
|
8.2
|
8.9
|
Net earnings after IAS 19
|
191.7
|
234.4
|
290.9
|
309.8
|
1,026.8
|
R$ million
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Net earnings
|
370.7
|
309.8
|
327.8
|
20%
|
13%
|
1,228.7
|
1,026.8
|
20%
|
(+) Income and social contribution taxes
|
168.0
|
130.8
|
152.1
|
572.7
|
421.3
|
|||
(+) Financial expenses (income), net
|
93.9
|
57.6
|
88.9
|
337.6
|
270.3
|
|||
(+) Depreciation and amortization
|
200.9
|
184.8
|
195.8
|
778.9
|
693.1
|
|||
EBITDA according to ICVM 527
|
833.5
|
683.0
|
764.5
|
22%
|
9%
|
2,918.0
|
2,411.4
|
21%
|
Ultrapar – Consolidated data
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Net sales and services
|
16,227
|
14,329
|
15,910
|
13%
|
2%
|
60,940
|
53,869
|
13%
|
Gross profit
|
1,287
|
1,113
|
1,264
|
16%
|
2%
|
4,775
|
4,101
|
16%
|
Operating profit
|
634
|
496
|
571
|
28%
|
11%
|
2,144
|
1,708
|
26%
|
EBITDA
|
834
|
683
|
765
|
22%
|
9%
|
2,918
|
2,411
|
21%
|
Net earnings¹
|
371
|
310
|
328
|
20%
|
13%
|
1,229
|
1,027
|
20%
|
Earnings attributable to Ultrapar per share²
|
0.70
|
0.57
|
0.61
|
21%
|
15%
|
2.28
|
1.90
|
20%
|
Amounts in R$ million (except for EPS)
|
Ultragaz – Operational data
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Total volume (000 tons)
|
422
|
416
|
447
|
2%
|
(6%)
|
1,696
|
1,681
|
1%
|
Bottled
|
287
|
284
|
298
|
1%
|
(4%)
|
1,134
|
1,133
|
0%
|
Bulk
|
136
|
131
|
149
|
3%
|
(9%)
|
562
|
548
|
3%
|
Ipiranga – Operational data
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Total volume (000 m³)
|
6,563
|
6,142
|
6,492
|
7%
|
1%
|
24,758
|
23,364
|
6%
|
Diesel
|
3,440
|
3,275
|
3,584
|
5%
|
(4%)
|
13,332
|
12,858
|
4%
|
Gasoline, ethanol and NGV
|
3,031
|
2,778
|
2,811
|
9%
|
8%
|
11,055
|
10,104
|
9%
|
Others3
|
92
|
90
|
98
|
3%
|
(6%)
|
370
|
402
|
(8%)
|
3 Fuel oils, kerosene, lubricants and greases.
|
Oxiteno – Operational data
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Total volume (000 tons)
|
179
|
185
|
193
|
(4%)
|
(7%)
|
776
|
761
|
2%
|
Product mix
|
||||||||
Specialty chemicals
|
170
|
160
|
178
|
6%
|
(4%)
|
687
|
638
|
8%
|
Glycols
|
9
|
25
|
15
|
(65%)
|
(41%)
|
89
|
123
|
(28%)
|
Geographical mix
|
||||||||
Sales in Brazil
|
124
|
133
|
135
|
(7%)
|
(8%)
|
546
|
553
|
(1%)
|
Sales outside Brazil
|
55
|
52
|
57
|
5%
|
(5%)
|
230
|
208
|
10%
|
Ultracargo – Operational data
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Effective storage4 (000 m3)
|
694
|
634
|
736
|
9%
|
(6%)
|
696
|
614
|
13%
|
Macroeconomic indicators
|
4Q13
|
4Q12
|
3Q13
|
D (%)
4Q13v4Q12
|
D (%)
4Q13v3Q13
|
2013
|
2012
|
D (%)
2013v2012
|
Average exchange rate (R$/US$)
|
2.28
|
2.06
|
2.29
|
11%
|
(1%)
|
2.16
|
1.95
|
10%
|
Brazilian interbank interest rate (CDI)
|
2.3%
|
1.7%
|
2.1%
|
8.1%
|
8.4%
|
|||
Inflation in the period (IPCA)
|
2.0%
|
2.0%
|
0.6%
|
5.9%
|
5.8%
|
Highlights
|
Ø
|
Ultrapar completes the association with Extrafarma – On September 30th, 2013, Ultrapar entered into an association agreement with Extrafarma, one of Brazil's ten largest drugstore chains. The transaction was closed on January 31st, 2014 with the approval of the association by the Extraordinary General Meetings of Ultrapar and Extrafarma. Extrafarma’s results will be consolidated in Ultrapar's financial statements after February 1st, 2014. Ultrapar’s Extraordinary Shareholders’ Meeting was attended by shareholders holding 74.0% of its total capital, a record attendance for Ultrapar, and the proposed matters were approved by 99.8% of the shareholders present. As a result of the merger of shares, 12,021,100 new ordinary, nominative book-entry shares with no par value were issued, totaling a capital stock of R$ 3,838,686,104.00 divided into 556,405,096 shares. In addition, the company issued subscription warrants, that, if exercised, may lead to the issuance of up to 4,007,031 shares in the future, pursuant to the Protocol and Justification of Merger of Shares published on December 19th, 2013. The association with Extrafarma marks Ultrapar’s entry into Brazil's significant, growing retail pharmacy sector, and Extrafarma became Ultrapar’s third business in specialized distribution and retail, with characteristics of growth, resilience and differentiation in services and convenience to its customers. This move opens new opportunities for value creation, mainly through the enhanced scale for the expansion of Extrafarma’s stores, to be boosted by the increased investment capacity, by the widespread presence of over 10 thousand Ipiranga’s service stations and Ultragaz’s resellers, and by the implementation of Ultrapar’s corporate governance and incentive systems, allowing the acceleration of its expansion plan. Additionally, the presence of drugstores in Ipiranga’s service stations and Ultragaz’s resellers provides more convenience and services to their customers, increasing the flow of people and the volume of fuels sold.
|
Ø
|
Dividend distribution of R$ 389 million approved – The Board of Directors of Ultrapar approved today a dividend payment of R$ 389 million, equivalent to R$ 0.71 per share, to be paid from March 12th, 2014 onwards. This distribution, added to the anticipated dividends distributed in August 2013, totals R$ 744 million in the year, representing a dividend yield of 3% on Ultrapar's average share price in 2013. The total amount distributed in 2013 is 19% higher than that in 2012, and reflects Ultrapar's earnings growth in recent years.
|
Ø
|
2014 investment plan approved – Ultrapar's investment plan for 2014, excluding acquisitions, amounts to R$ 1,484 million, which demonstrates the continuity of good opportunities to grow through increased scale and productivity gains, as well as modernization of existing operations.
|
Organic investment plan¹
(R$ million)
|
2014 (B)
|
Ipiranga
|
886
|
Oxiteno
|
244
|
Ultracargo
|
60
|
Ultragaz
|
184
|
Extrafarma
|
67
|
Outros
|
44
|
Total
|
1,484
|
Executive summary of the results
|
Operational Performance
|
Economic-Financial Performance
|
·
|
At Ultragaz, R$ 29 million were invested, directed mainly to new customers in the bulk segment and the replacement of LPG bottles.
|
·
|
At Ipiranga, R$ 336 million were invested mainly in the expansion and maintenance of the service station network and logistics infrastructure. Ipiranga invested R$ 318 million in fixed and intangible assets, and R$ 18 million in loans granted, net of repayments of loans to clients.
|
·
|
At Oxiteno, R$ 46 million were invested, directed mainly to expansions underway in Mexico and in the United States and the maintenance of its production units.
|
·
|
Ultracargo invested R$ 12 million, mainly directed towards maintenance of terminals.
|
R$ million
|
4Q13
|
2013
|
||
Additions to fixed and intangible assets1
|
||||
Ultragaz
|
29
|
151
|
||
Ipiranga
|
318
|
758
|
||
Oxiteno
|
46
|
139
|
||
Ultracargo
|
12
|
37
|
||
Total – additions to fixed and intangible assets¹
|
413
|
1,102
|
||
Financing and bonuses to clients² – Ipiranga
|
18
|
(12)
|
||
Acquisition (disposal) of equity interest 3
|
7
|
29
|
||
Total investments, net of
disposals and repayments
|
438
|
1,119
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
Operational and market information
|
Financial focus
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
EBITDA margin Ultrapar
|
5.1%
|
4.8%
|
4.8%
|
4.8%
|
4.5%
|
Net margin Ultrapar
|
2.3%
|
2.2%
|
2.1%
|
2.0%
|
1.9%
|
Focus on human resources
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
Number of employees – Ultrapar
|
9,235
|
9,282
|
9,218
|
9,235
|
9,282
|
Number of employees – Ultragaz
|
3,704
|
3,933
|
3,728
|
3,704
|
3,933
|
Number of employees – Ipiranga
|
2,682
|
2,562
|
2,647
|
2,682
|
2,562
|
Number of employees – Oxiteno
|
1,829
|
1,795
|
1,833
|
1,829
|
1,795
|
Number of employees – Ultracargo
|
604
|
593
|
591
|
604
|
593
|
Focus on capital markets
¹
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
Number of shares (000)
|
544,384
|
544,384
|
544,384
|
544,384
|
544,384
|
Market capitalization1 – R$ million
|
31,347
|
23,889
|
29,434
|
28,992
|
23,075
|
BM&FBOVESPA
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
Average daily volume (shares)
|
928,662
|
923,634
|
977,534
|
972,171
|
812,998
|
Average daily trading volume (R$ 000)
|
53,517
|
40,433
|
52,864
|
51,871
|
34,461
|
Average share price (R$/share)
|
57.6
|
43.8
|
54.1
|
53.4
|
42.4
|
NYSE
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
Quantity of ADRs2 (000 ADRs)
|
34,315
|
35,425
|
34,015
|
34,315
|
35,425
|
Average daily volume (ADRs)
|
256,946
|
472,154
|
329,195
|
339,862
|
496,314
|
Average daily trading volume (US$ 000)
|
6,474
|
10,143
|
7,789
|
8,410
|
10,756
|
Average share price (US$/ADR)
|
25.2
|
21.5
|
23.7
|
24.7
|
21.7
|
Total
|
4Q13
|
4Q12
|
3Q13
|
2013
|
2012
|
Average daily volume (shares)
|
1,185,608
|
1,395,788
|
1,306,729
|
1,312,033
|
1,309,312
|
Average daily trading volume (R$ 000)
|
68,270
|
61,250
|
70,653
|
69,874
|
55,498
|
1
|
Calculated based on the weighted average price in the period.
|
2
|
1 ADR = 1 common share.
|
ULTRAPAR
|
||||||||||||
CONSOLIDATED BALANCE SHEET
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
ASSETS
|
||||||||||||
Cash, cash equivalents and financial investments
|
3,425.2 | 2,982.3 | 3,160.0 | |||||||||
Trade accounts receivable
|
2,321.5 | 2,306.5 | 2,270.3 | |||||||||
Inventories
|
1,592.5 | 1,290.7 | 1,542.0 | |||||||||
Taxes
|
480.0 | 478.0 | 438.3 | |||||||||
Other
|
84.7 | 75.6 | 100.3 | |||||||||
Total Current Assets
|
7,903.9 | 7,133.0 | 7,510.8 | |||||||||
Investments
|
58.9 | 43.7 | 54.0 | |||||||||
Property, plant and equipment and intangibles
|
7,029.0 | 6,632.3 | 6,780.9 | |||||||||
Financial investments
|
118.5 | 149.5 | 104.4 | |||||||||
Trade accounts receivable
|
124.5 | 137.4 | 123.4 | |||||||||
Deferred income tax
|
376.1 | 469.3 | 420.3 | |||||||||
Escrow deposits
|
614.9 | 533.7 | 583.9 | |||||||||
Other
|
152.7 | 150.6 | 143.2 | |||||||||
Total Non-Current Assets
|
8,474.6 | 8,116.5 | 8,210.2 | |||||||||
TOTAL ASSETS
|
16,378.5 | 15,249.6 | 15,721.0 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debentures
|
1,830.0 | 1,628.0 | 1,797.2 | |||||||||
Suppliers
|
968.9 | 1,297.7 | 882.1 | |||||||||
Payroll and related charges
|
297.7 | 252.5 | 267.9 | |||||||||
Taxes
|
230.2 | 182.9 | 245.8 | |||||||||
Other
|
437.7 | 360.1 | 132.1 | |||||||||
Total Current Liabilities
|
3,764.5 | 3,721.3 | 3,325.1 | |||||||||
Loans, financing and debentures
|
5,139.6 | 4,587.9 | 5,083.9 | |||||||||
Provision for contingencies
|
569.7 | 551.0 | 586.6 | |||||||||
Post-retirement benefits
|
99.4 | 118.5 | 129.0 | |||||||||
Other
|
258.4 | 264.9 | 237.2 | |||||||||
Total Non-Current Liabilities
|
6,067.2 | 5,522.2 | 6,036.7 | |||||||||
TOTAL LIABILITIES
|
9,831.7 | 9,243.5 | 9,361.8 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Reserves
|
2,733.0 | 2,248.5 | 2,248.0 | |||||||||
Treasury shares
|
(114.9 | ) | (114.9 | ) | (114.9 | ) | ||||||
Others
|
205.1 | 150.2 | 502.7 | |||||||||
Non-controlling interest
|
26.9 | 25.5 | 26.7 | |||||||||
Total shareholders’ equity
|
6,546.9 | 6,006.1 | 6,359.2 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
16,378.5 | 15,249.6 | 15,721.0 | |||||||||
Cash and financial investments
|
3,543.7 | 3,131.8 | 3,264.4 | |||||||||
Debt
|
(6,969.6 | ) | (6,215.9 | ) | (6,881.1 | ) | ||||||
Net cash (debt)
|
(3,425.9 | ) | (3,084.0 | ) | (3,616.8 | ) |
ULTRAPAR
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais (except per share data)
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales and services
|
16,226.5 | 14,329.2 | 15,909.7 | 60,940.2 | 53,868.9 | |||||||||||||||
Cost of sales and services
|
(14,939.8 | ) | (13,215.7 | ) | (14,645.5 | ) | (56,165.4 | ) | (49,768.1 | ) | ||||||||||
Gross profit
|
1,286.7 | 1,113.5 | 1,264.2 | 4,774.9 | 4,100.8 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(446.4 | ) | (403.5 | ) | (461.3 | ) | (1,756.4 | ) | (1,579.6 | ) | ||||||||||
General and administrative
|
(261.8 | ) | (248.7 | ) | (265.0 | ) | (1,012.3 | ) | (891.1 | ) | ||||||||||
Other operating income (expenses), net
|
33.3 | 32.0 | 29.0 | 97.6 | 74.1 | |||||||||||||||
Income from sale of assets
|
21.9 | 3.1 | 3.7 | 40.3 | 3.7 | |||||||||||||||
Operating income
|
633.8 | 496.3 | 570.5 | 2,144.0 | 1,707.9 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
73.9 | 47.6 | 66.2 | 240.6 | 208.2 | |||||||||||||||
Financial expenses
|
(167.8 | ) | (105.2 | ) | (155.1 | ) | (578.2 | ) | (478.5 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(1.2 | ) | 2.0 | (1.8 | ) | (5.0 | ) | 10.5 | ||||||||||||
Income before income and social contribution taxes
|
538.7 | 440.6 | 479.9 | 1,801.4 | 1,448.0 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(130.5 | ) | (98.0 | ) | (159.3 | ) | (534.5 | ) | (356.3 | ) | ||||||||||
Deferred
|
(49.6 | ) | (46.6 | ) | (11.4 | ) | (91.0 | ) | (108.4 | ) | ||||||||||
Benefit of tax holidays
|
12.0 | 13.8 | 18.6 | 52.8 | 43.4 | |||||||||||||||
Net Income
|
370.7 | 309.8 | 327.8 | 1,228.7 | 1,026.8 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
372.8 | 307.9 | 325.4 | 1,225.1 | 1,019.9 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
(2.1 | ) | 1.9 | 2.4 | 3.6 | 6.9 | ||||||||||||||
EBITDA
|
833.5 | 683.0 | 764.5 | 2,918.0 | 2,411.4 | |||||||||||||||
Depreciation and amortization
|
200.9 | 184.8 | 195.8 | 778.9 | 693.1 | |||||||||||||||
Total investments, net of disposals and repayments
|
438.3 | 586.1 | 312.2 | 1,118.8 | 1,483.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.70 | 0.57 | 0.61 | 2.28 | 1.90 | |||||||||||||||
Net debt / Stockholders' equity
|
0.52 | 0.51 | 0.57 | 0.52 | 0.51 | |||||||||||||||
Net debt / LTM EBITDA
|
1.17 | 1.28 | 1.31 | 1.17 | 1.28 | |||||||||||||||
Net interest expense / EBITDA
|
0.11 | 0.08 | 0.12 | 0.12 | 0.11 | |||||||||||||||
Gross margin
|
7.9 | % | 7.8 | % | 7.9 | % | 7.8 | % | 7.6 | % | ||||||||||
Operating margin
|
3.9 | % | 3.5 | % | 3.6 | % | 3.5 | % | 3.2 | % | ||||||||||
EBITDA margin
|
5.1 | % | 4.8 | % | 4.8 | % | 4.8 | % | 4.5 | % |
ULTRAPAR
|
CONSOLIDATED CASH FLOW STATEMENT
|
In millions of Reais
|
JAN - DEC
|
||||||||
2013
|
2012
|
|||||||
Cash Flows from operating activities
|
2,121.7 | 2,443.3 | ||||||
Net income
|
1,228.7 | 1,026.8 | ||||||
Depreciation and amortization
|
778.9 | 693.1 | ||||||
Working capital
|
(185.8 | ) | 177.3 | |||||
Financial expenses (A)
|
613.1 | 615.1 | ||||||
Deferred income and social contribution taxes
|
91.0 | 108.4 | ||||||
Income from sale of assets
|
(40.3 | ) | (3.7 | ) | ||||
Cash paid for income and social contribution taxes
|
(312.1 | ) | (169.1 | ) | ||||
Other (B)
|
(51.8 | ) | (4.7 | ) | ||||
Cash Flows from investing activities
|
(1,131.0 | ) | (1,360.4 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(1,101.5 | ) | (1,282.7 | ) | ||||
Acquisition and sale of equity investments
|
(29.5 | ) | (172.7 | ) | ||||
MaxFácil
|
- | 95.0 | ||||||
Cash Flows from (used in) financing activities
|
(578.9 | ) | (622.7 | ) | ||||
Debt raising
|
1,446.0 | 2,753.8 | ||||||
Amortization of debt
|
(760.6 | ) | (2,437.8 | ) | ||||
Interest paid
|
(548.5 | ) | (331.8 | ) | ||||
Payment of financial lease
|
(4.3 | ) | (4.6 | ) | ||||
Payment of loan with Noble Brasil
|
- | (50.0 | ) | |||||
Related parties
|
(0.0 | ) | (0.8 | ) | ||||
Dividends paid (C)
|
(711.4 | ) | (548.5 | ) | ||||
Other (D)
|
- | (2.9 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
411.9 | 460.2 | ||||||
Cash from subsidiaries acquired
|
- | 12.3 | ||||||
Cash and cash equivalents at the beginning of the period (E)
|
3,131.8 | 2,659.3 | ||||||
Cash and cash equivalents at the end of the period (E)
|
3,543.7 | 3,131.8 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Debt from subsidiaries acquired (F)
|
- | 136.3 |
(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)
|
Corresponds to the acquisition of non-controlling interest.
|
(E)
|
Includes cash, cash equivalents and short and long term financial investments.
|
(F)
|
In 2012, includes gross debt of R$ 96 million from the acquisition of Temmar and R$ 40 million from the acquisition of American Chemical.
|
ULTRAGAZ
|
CONSOLIDATED INVESTED CAPITAL
|
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
168.4 | 179.2 | 183.0 | |||||||||
Trade accounts receivable - noncurrent portion
|
23.7 | 25.4 | 23.6 | |||||||||
Inventories
|
51.0 | 50.7 | 48.6 | |||||||||
Taxes
|
35.7 | 28.6 | 34.3 | |||||||||
Escrow deposits
|
153.4 | 129.9 | 147.6 | |||||||||
Other
|
29.9 | 40.4 | 34.1 | |||||||||
Property, plant and equipment, intangibles and investments
|
738.9 | 725.4 | 746.3 | |||||||||
TOTAL OPERATING ASSETS
|
1,201.0 | 1,179.7 | 1,217.6 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
40.5 | 51.0 | 45.4 | |||||||||
Payroll and related charges
|
83.4 | 78.9 | 82.8 | |||||||||
Taxes
|
5.1 | 4.3 | 5.9 | |||||||||
Provision for contingencies
|
82.5 | 74.1 | 81.9 | |||||||||
Other accounts payable
|
26.2 | 22.5 | 22.9 | |||||||||
TOTAL OPERATING LIABILITIES
|
237.7 | 230.8 | 238.9 |
ULTRAGAZ
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
1,006.8 | 956.9 | 1,050.3 | 3,982.3 | 3,847.1 | |||||||||||||||
Cost of sales and services
|
(863.8 | ) | (830.8 | ) | (891.6 | ) | (3,398.2 | ) | (3,313.3 | ) | ||||||||||
Gross profit
|
143.0 | 126.0 | 158.7 | 584.1 | 533.8 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(74.7 | ) | (70.8 | ) | (79.2 | ) | (299.1 | ) | (291.0 | ) | ||||||||||
General and administrative
|
(36.1 | ) | (30.7 | ) | (33.5 | ) | (133.3 | ) | (118.6 | ) | ||||||||||
Other operating income (expenses), net
|
(0.0 | ) | (0.3 | ) | (0.2 | ) | (0.7 | ) | (0.3 | ) | ||||||||||
Income from sale of assets
|
(2.5 | ) | (2.8 | ) | 0.8 | (3.9 | ) | (9.6 | ) | |||||||||||
Operating income
|
29.6 | 21.4 | 46.6 | 147.0 | 114.3 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
(0.0 | ) | 0.0 | 0.0 | (0.0 | ) | 0.0 | |||||||||||||
EBITDA
|
63.2 | 54.3 | 80.3 | 280.5 | 245.7 | |||||||||||||||
Depreciation and amortization
|
33.5 | 32.8 | 33.6 | 133.5 | 131.4 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
339 | 303 | 355 | 344 | 318 | |||||||||||||||
Operating margin (R$/ton)
|
70 | 52 | 104 | 87 | 68 | |||||||||||||||
EBITDA margin (R$/ton)
|
150 | 131 | 180 | 165 | 146 |
IPIRANGA
|
CONSOLIDATED INVESTED CAPITAL
|
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,755.8 | 1,717.2 | 1,639.6 | |||||||||
Trade accounts receivable - noncurrent portion
|
100.4 | 111.0 | 99.2 | |||||||||
Inventories
|
1,033.0 | 805.6 | 1,015.1 | |||||||||
Taxes
|
177.0 | 151.7 | 151.9 | |||||||||
Other
|
223.8 | 174.0 | 226.3 | |||||||||
Property, plant and equipment, intangibles and investments
|
3,369.3 | 3,018.8 | 3,144.1 | |||||||||
TOTAL OPERATING ASSETS
|
6,659.4 | 5,978.3 | 6,276.2 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
772.8 | 1,102.7 | 674.3 | |||||||||
Payroll and related charges
|
104.1 | 87.6 | 87.1 | |||||||||
Post-retirement benefits
|
91.7 | 106.3 | 114.7 | |||||||||
Taxes
|
80.0 | 70.8 | 87.0 | |||||||||
Provision for contingencies
|
159.4 | 170.2 | 180.2 | |||||||||
Other accounts payable
|
188.0 | 176.0 | 122.8 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,396.0 | 1,713.6 | 1,266.1 |
IPIRANGA
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
14,312.8 | 12,541.3 | 13,911.9 | 53,384.1 | 46,829.4 | |||||||||||||||
- | - | |||||||||||||||||||
Cost of sales and services
|
(13,421.5 | ) | (11,750.6 | ) | (13,107.7 | ) | (50,190.2 | ) | (44,055.2 | ) | ||||||||||
- | - | |||||||||||||||||||
Gross profit
|
891.2 | 790.7 | 804.2 | 3,194.0 | 2,774.2 | |||||||||||||||
- | - | |||||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(308.8 | ) | (277.3 | ) | (314.3 | ) | (1,202.8 | ) | (1,085.2 | ) | ||||||||||
General and administrative
|
(137.3 | ) | (147.3 | ) | (141.8 | ) | (556.7 | ) | (528.1 | ) | ||||||||||
- | - | |||||||||||||||||||
Other operating income (expenses), net
|
34.8 | 31.1 | 29.1 | 96.5 | 81.3 | |||||||||||||||
Income from sale of assets
|
24.1 | 10.5 | 2.7 | 43.8 | 12.3 | |||||||||||||||
- | - | |||||||||||||||||||
Operating income
|
504.0 | 407.8 | 379.9 | 1,574.7 | 1,254.4 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.2 | 3.5 | 0.1 | 0.8 | 7.4 | |||||||||||||||
- | - | |||||||||||||||||||
EBITDA
|
623.6 | 517.6 | 494.3 | 2,029.6 | 1,652.6 | |||||||||||||||
- | - | |||||||||||||||||||
Depreciation and amortization
|
119.4 | 106.3 | 114.3 | 454.2 | 390.7 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
136 | 129 | 124 | 129 | 119 | |||||||||||||||
Operating margin (R$/m3)
|
77 | 66 | 59 | 64 | 54 | |||||||||||||||
EBITDA margin (R$/m3)
|
95 | 84 | 76 | 82 | 71 | |||||||||||||||
EBITDA margin (%)
|
4.4 | % | 4.1 | % | 3.6 | % | 3.8 | % | 3.5 | % |
OXITENO
|
CONSOLIDATED INVESTED CAPITAL
|
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
373.2 | 384.1 | 427.7 | |||||||||
Inventories
|
506.6 | 432.1 | 476.3 | |||||||||
Taxes
|
130.1 | 141.9 | 128.0 | |||||||||
Other
|
98.7 | 100.3 | 97.5 | |||||||||
Property, plant and equipment, intangibles and investments
|
1,685.3 | 1,646.5 | 1,659.0 | |||||||||
TOTAL OPERATING ASSETS
|
2,793.9 | 2,704.9 | 2,788.5 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
139.4 | 134.4 | 151.0 | |||||||||
Payroll and related charges
|
94.3 | 71.7 | 82.1 | |||||||||
Taxes
|
26.6 | 25.1 | 33.6 | |||||||||
Provision for contingencies
|
88.0 | 91.3 | 86.9 | |||||||||
Other accounts payable
|
31.8 | 26.1 | 23.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
380.1 | 348.5 | 376.9 |
OXITENO
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
834.9 | 761.8 | 867.0 | 3,277.8 | 2,928.8 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(524.0 | ) | (517.4 | ) | (519.5 | ) | (2,086.3 | ) | (1,957.8 | ) | ||||||||||
Fixed
|
(77.2 | ) | (64.9 | ) | (69.5 | ) | (273.7 | ) | (241.2 | ) | ||||||||||
Depreciation and amortization
|
(29.7 | ) | (29.0 | ) | (29.6 | ) | (119.5 | ) | (113.4 | ) | ||||||||||
Gross profit
|
204.0 | 150.6 | 248.3 | 798.3 | 616.4 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(59.0 | ) | (51.1 | ) | (63.5 | ) | (236.2 | ) | (191.7 | ) | ||||||||||
General and administrative
|
(69.0 | ) | (53.2 | ) | (71.1 | ) | (250.7 | ) | (195.3 | ) | ||||||||||
Other operating income (expenses), net
|
(2.3 | ) | (0.2 | ) | (0.7 | ) | (3.3 | ) | (1.5 | ) | ||||||||||
Income from sale of assets
|
0.3 | (4.7 | ) | 0.1 | 0.5 | 0.9 | ||||||||||||||
Operating income
|
74.0 | 41.4 | 113.2 | 308.6 | 228.8 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.1 | (0.1 | ) | 0.0 | 0.1 | (0.1 | ) | |||||||||||||
EBITDA
|
106.9 | 72.8 | 146.0 | 440.6 | 351.8 | |||||||||||||||
Depreciation and amortization
|
32.7 | 31.5 | 32.8 | 131.9 | 123.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
1,143 | 813 | 1,290 | 1,029 | 809 | |||||||||||||||
Operating margin (R$/ton)
|
415 | 223 | 588 | 398 | 300 | |||||||||||||||
EBITDA margin (R$/ton)
|
599 | 393 | 758 | 568 | 462 |
ULTRACARGO
|
CONSOLIDATED INVESTED CAPITAL
|
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
26.9 | 28.5 | 22.4 | |||||||||
Inventories
|
1.9 | 2.3 | 2.0 | |||||||||
Taxes
|
10.8 | 11.1 | 11.2 | |||||||||
Other
|
18.5 | 16.4 | 14.9 | |||||||||
Property, plant and equipment, intangibles and investments
|
949.1 | 960.7 | 950.3 | |||||||||
TOTAL OPERATING ASSETS
|
1,007.3 | 1,019.0 | 1,000.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
16.5 | 8.3 | 13.4 | |||||||||
Payroll and related charges
|
15.7 | 14.2 | 15.8 | |||||||||
Taxes
|
4.4 | 4.3 | 3.8 | |||||||||
Provision for contingencies
|
10.4 | 10.1 | 10.7 | |||||||||
Other accounts payable¹
|
49.2 | 49.8 | 46.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
96.2 | 86.6 | 90.2 |
¹ Includes the long term obligations with clients account and the extra amount related to the acquisition of Temmar, in the port of Itaqui
|
ULTRACARGO
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
81.6 | 77.6 | 89.1 | 332.1 | 293.6 | |||||||||||||||
- | - | - | ||||||||||||||||||
Cost of sales and services
|
(33.2 | ) | (32.1 | ) | (36.1 | ) | (133.8 | ) | (117.4 | ) | ||||||||||
- | - | - | ||||||||||||||||||
Gross profit
|
48.4 | 45.5 | 53.0 | 198.3 | 176.2 | |||||||||||||||
- | - | - | ||||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(3.9 | ) | (4.4 | ) | (4.4 | ) | (18.3 | ) | (11.6 | ) | ||||||||||
General and administrative
|
(20.3 | ) | (18.0 | ) | (20.0 | ) | (76.2 | ) | (63.0 | ) | ||||||||||
Other operating income (expenses), net
|
0.9 | 1.3 | 0.8 | 5.1 | 3.9 | |||||||||||||||
Income from sale of assets
|
0.0 | 0.0 | 0.0 | (0.1 | ) | 0.0 | ||||||||||||||
- | ||||||||||||||||||||
Operating income
|
25.1 | 24.5 | 29.5 | 108.9 | 105.5 | |||||||||||||||
- | ||||||||||||||||||||
Equity in earnings (losses) of affiliates
|
0.3 | (0.3 | ) | 0.3 | 1.3 | 0.6 | ||||||||||||||
- | ||||||||||||||||||||
EBITDA
|
37.5 | 35.5 | 41.7 | 157.5 | 142.7 | |||||||||||||||
- | ||||||||||||||||||||
Depreciation and amortization
|
12.1 | 11.3 | 12.0 | 47.3 | 36.6 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
59 | % | 59 | % | 59 | % | 60 | % | 60 | % | ||||||||||
Operating margin
|
31 | % | 32 | % | 33 | % | 33 | % | 36 | % | ||||||||||
EBITDA margin
|
46 | % | 46 | % | 47 | % | 47 | % | 49 | % |
ULTRAPAR
|
CONSOLIDATED INCOME STATEMENT
|
In millions of US dollars except where otherwise mentioned
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
7,127.8 | 6,961.1 | 6,952.6 | 28,244.1 | 27,560.2 | |||||||||||||||
Ultragaz
|
442.3 | 464.8 | 459.0 | 1,845.7 | 1,968.2 | |||||||||||||||
Ipiranga
|
6,287.2 | 6,092.5 | 6,079.6 | 24,742.0 | 23,958.7 | |||||||||||||||
Oxiteno
|
366.7 | 370.1 | 378.9 | 1,519.2 | 1,498.4 | |||||||||||||||
Ultracargo
|
35.8 | 37.7 | 38.9 | 153.9 | 150.2 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
366.1 | 331.8 | 334.1 | 1,352.4 | 1,233.7 | |||||||||||||||
Ultragaz
|
27.7 | 26.4 | 35.1 | 130.0 | 125.7 | |||||||||||||||
Ipiranga
|
273.9 | 251.4 | 216.0 | 940.7 | 845.5 | |||||||||||||||
Oxiteno
|
47.0 | 35.4 | 63.8 | 204.2 | 180.0 | |||||||||||||||
Ultracargo
|
16.5 | 17.3 | 18.2 | 73.0 | 73.0 | |||||||||||||||
Operating income
|
||||||||||||||||||||
Ultrapar
|
278.4 | 241.1 | 249.3 | 993.7 | 873.8 | |||||||||||||||
Ultragaz
|
13.0 | 10.4 | 20.4 | 68.1 | 58.5 | |||||||||||||||
Ipiranga
|
221.4 | 198.1 | 166.0 | 729.8 | 641.8 | |||||||||||||||
Oxiteno
|
32.5 | 20.1 | 49.5 | 143.0 | 117.0 | |||||||||||||||
Ultracargo
|
11.0 | 11.9 | 12.9 | 50.5 | 54.0 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
5 | % | 5 | % | 5 | % | 5 | % | 4 | % | ||||||||||
Ultragaz
|
6 | % | 6 | % | 8 | % | 7 | % | 6 | % | ||||||||||
Ipiranga
|
4 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Oxiteno
|
13 | % | 10 | % | 17 | % | 13 | % | 12 | % | ||||||||||
Ultracargo
|
46 | % | 46 | % | 47 | % | 47 | % | 49 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
66 | 63 | 79 | 77 | 75 | |||||||||||||||
Ipiranga (US$/m3)
|
42 | 41 | 33 | 38 | 36 | |||||||||||||||
Oxiteno (US$/ton)
|
263 | 191 | 331 | 263 | 236 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
162.8 | 150.5 | 143.2 | 569.5 | 525.3 | |||||||||||||||
Net income / share (US$)
|
0.31 | 0.28 | 0.27 | 1.06 | 0.97 |
LOANS
|
Balance in December/20131
|
|||||||||
Weighted average
|
||||||||||
Ultrapar Parent
|
Ultrapar
|
Index/
|
interest
|
|||||||
Ultragaz | Oxiteno | Ultracargo | Ipiranga | Company / Other | Consolidated |
Currency
|
rate(% p.y.)2
|
Maturity
|
||
Foreign Currency
|
||||||||||
Notes
|
584.5
|
-
|
-
|
-
|
-
|
584.5
|
US$
|
7.3
|
2015
|
|
Foreign loan 4
|
-
|
-
|
-
|
187.3
|
-
|
187.3
|
US$ + LIBOR
|
0.8
|
2015
|
|
Foreign loan
|
-
|
140.3
|
-
|
-
|
-
|
140.3
|
US$ + LIBOR
|
1.0
|
2014
|
|
Advances on foreign exchange contracts
|
-
|
136.8
|
-
|
-
|
-
|
136.8
|
US$
|
1.4
|
< 349 days
|
|
Financial institutions
|
-
|
95.8
|
-
|
-
|
-
|
95.8
|
US$
|
2.1
|
2014 to 2017
|
|
Financial institutions
|
-
|
46.7
|
-
|
-
|
-
|
46.7
|
US$ + LIBOR
|
2.0
|
2017
|
|
BNDES
|
14.3
|
24.9
|
-
|
7.4
|
-
|
46.6
|
US$
|
5.6
|
2014 to 2020
|
|
Financial institutions
|
-
|
31.2
|
-
|
-
|
-
|
31.2
|
MX$ + TIIE
|
1.2
|
2014 to 2016
|
|
Foreign currency advances delivered
|
-
|
25.5
|
-
|
-
|
-
|
25.5
|
US$
|
1.2
|
< 112 days
|
|
Subtotal
|
598.8
|
501.3
|
-
|
194.7
|
-
|
1,294.9
|
||||
|
||||||||||
Local Currency
|
||||||||||
Banco do Brasil floating rate
|
-
|
-
|
-
|
2,402.6
|
-
|
2,402.6
|
CDI
|
103.3
|
2014 to 2019
|
|
Banco do Brasil fixed rate 3
|
-
|
-
|
-
|
905.9
|
-
|
905.9
|
R$
|
12.1
|
2014 to 2015
|
|
Debentures - 4th issuance
|
-
|
-
|
-
|
-
|
852.5
|
852.5
|
CDI
|
108.3
|
2015
|
|
BNDES
|
198.7
|
146.7
|
107.4
|
181.0
|
-
|
633.8
|
TJLP
|
2.5
|
2014 to 2020
|
|
Debentures - 1st issuance IPP
|
-
|
-
|
-
|
606.9
|
-
|
606.9
|
CDI
|
107.9
|
2017
|
|
Banco do Nordeste do Brasil
|
-
|
59.6
|
44.5
|
-
|
-
|
104.1
|
R$
|
8.5
|
2018 to 2021
|
|
BNDES
|
7.8
|
8.1
|
1.7
|
29.8
|
-
|
47.4
|
R$
|
5.3
|
2015 to 2020
|
|
Financial leasing
|
44.3
|
-
|
-
|
-
|
-
|
44.3
|
IGPM
|
5.6
|
2031
|
|
Research and projects financing (FINEP)
|
-
|
28.2
|
-
|
10.7
|
-
|
38.8
|
R$
|
4.0
|
2019 to 2021
|
|
Export Credit Note 5
|
-
|
25.0
|
-
|
-
|
-
|
25.0
|
R$
|
8.0
|
2016
|
|
Research and projects financing (FINEP)
|
2.0
|
3.3
|
-
|
1.5
|
-
|
6.7
|
TJLP
|
0.0
|
2014 to 2023
|
|
Financial leasing fixed rate
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
R$
|
14.0
|
2014
|
|
Subtotal
|
252.8
|
270.9
|
153.6
|
4,138.4
|
852.5
|
5,668.2
|
||||
|
||||||||||
Unrealized losses on swaps transactions
|
-
|
4.9
|
-
|
1.6
|
-
|
6.6
|
||||
Total
|
851.7
|
777.1
|
153.6
|
4,334.7
|
852.5
|
6,969.6
|
||||
|
||||||||||
Composition per annum
|
||||||||||
Up to 1 year
|
51.8
|
459.9
|
40.9
|
1,224.1
|
53.3
|
1,830.0
|
||||
From 1 to 2 years
|
644.7
|
74.0
|
34.3
|
1,279.6
|
799.2
|
2,831.8
|
||||
From 2 to 3 years
|
50.3
|
95.5
|
30.9
|
316.6
|
-
|
493.4
|
||||
From 3 to 4 years
|
30.9
|
108.7
|
23.0
|
635.0
|
-
|
797.6
|
||||
From 4 to 5 years
|
21.1
|
21.9
|
8.7
|
16.9
|
-
|
68.6
|
||||
Thereafter
|
52.8
|
17.2
|
15.7
|
862.5
|
-
|
948.2
|
||||
Total
|
851.7
|
777.1
|
153.6
|
4,334.7
|
852.5
|
6,969.6
|
Balance in December/20131
|
||||||||||||||||||||||||
Ultrapar Parent
|
Ultrapar
|
|||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Company / Other
|
Consolidated
|
|||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
450.1 | 1,053.3 | 244.4 | 1,674.7 | 121.2 | 3,543.7 |
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
1.
|
To approve, after having discussed and analyzed, the financial statements of the Company, including the balance sheet and the management report for the fiscal year ended December 31st, 2013, as well as the destination of net earnings for the year and the distribution of dividends, supported by the report from the Company's independent auditors.
|
2.
|
To approve, subject to the annual general shareholders’ meeting’s approval, the following destination of net earnings for the year ended December 31st, 2012, in the amount of R$ 1,225,142,610.24
|
|
(one billion, two hundred and twenty-five million, one hundred and forty-two thousand, six hundred and ten Reais and twenty-four cents), as described below:
|
|
a)
|
R$ 61,257,130.51 (sixty-one million, two hundred fifty-seven thousand, one hundred and thirty Reais and fifty-one cents) will be allocated to the legal reserve;
|
|
b)
|
R$ 420,358,955.93 (four hundred twenty million, three hundred fifty-eight thousand, nine hundred fifty-five Reais and ninety-three cents) will be allocated to the statutory reserve for investments; and
|
|
c)
|
R$ 743,526,523.80 (seven hundred and forty-three million five hundred and twenty-six thousand five hundred and twenty-three Reais and eighty cents) will be allocated to the payment of dividends to holders of common shares, of which R$ 354,032,210.40 (three hundred and fifty-four million thirty-two thousand two hundred and ten Reais and forty cents) were paid as intermediary dividends as approved by the Board of Directors on July 31st, 2013. The remaining balance of the dividends approved herein, equivalent to R$ 389,494,313.40 (three hundred and eighty-nine million four hundred and ninety-four thousand three hundred and thirteen Reais and forty cents), will be paid to shareholders from March 12th, 2014 onwards, with no remuneration or monetary adjustment. Shareholders will receive dividends per share of R$ 0.71.
|
3.
|
The members of the Board of Directors were updated on strategic and expansion projects of the Company.
|
4.
|
The members of the Board of Directors, aiming to align long-term interests between executives and shareholders, as well as retain executives, decided to grant, pursuant to the terms of the plan approved at the extraordinary general meeting of the Company held on January 26th, 2003, shares issued by the Company to certain executives, according to the proposal of the Compensation Committee, which is filed at the Company’s headquarters.
|
5.
|
The members of the Board of Directors were informed of the proposal of overall compensation for the management and for the Fiscal Council, which will be submitted to the shareholders at the time of the call notice of the annual shareholders’ meeting of the Company, and expressed positively to this proposal.
|
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
|
1.
|
The members of the Fiscal Council unanimously expressed a favorable opinion about the Company’s financial statements and management report for the year 2013, as well as the proposal for the destination of net earnings of the year and distribution of dividends to shareholders under the terms presented by the Company’s management.
|
|
2.
|
Pursuant to legal requirements and to the Internal Bylaws of the Fiscal Council, having examined the matters at the meeting held on February 18th, 2014 and based on the unqualified opinion of the independent auditors, dated February 19, 2014, the Fiscal Council issued its report, as attached (Annex A).
|
Flavio César Maia Luz
|
Mario Probst
|
José Reinaldo Magalhães
|
ULTRAPAR HOLDINGS INC.
|
||||
By:
|
/s/ André Covre | |||
Name: | André Covre | |||
Title: | Chief Financial and Investor Relations Officer |