Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Earnings release 1Q10
|
2.
|
Minutes of Board of Directors
|
3.
|
Interim financial information - March 31, 2010
|
Results conference call
Brazilian conference call
May 7th, 2010
10 a.m. (US EST)
São Paulo - SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
May 7th, 2010
11:30 p.m. (US EST)
Participants Brazil: 0800 891 9722
Participants US: +1 800 418 6854
Participants International: +1 973 200 3114
Code: Ultrapar or 68481410
IR contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA4 = R$ 85.50/share (03/31/10)
UGP = US$ 48.43/ADR (03/31/10)
|
With businesses that are concurrently resilient and leveraged on the Brazilian economy growth, acquisitions with strong returns and operational excellence programs, we report in this 1Q10 our fifteenth consecutive quarter of growth in EBITDA, which reached R$ 362 million, up 32% over 1Q09
Ø GROWTH IN THE BRAZILIAN ECONOMY, ACQUISITIONS AND EXPANSION PROJECTS ALLOW HIGHER VOLUMES IN ALL BUSINESS UNITS IN 1Q10
Ø ULTRAPAR’S SALES REACH R$ 10 BILLION IN 1Q10, WITH GROWTH IN ALL BUSINESS UNITS
Ø ULTRAPAR’S EBITDA REACHES R$ 362 MILLION IN 1Q10, 32% GROWTH ON 1Q09
Ø ULTRAPAR’S NET EARNINGS REACH R$ 141 MILLION IN 1Q10, 54%GROWTH ON 1Q09
“In this first quarter we captured the benefits from the investments made and the greater dynamism of the Brazilian economy, evidenced mainly by the growth in diesel sales, LPG for the bulk segment, specialty chemicals in the domestic market and liquid bulk storage. At the same time, we advanced in capturing the gains from recent acquisitions, reduced our cost of debt and announced the sale of Ultracargo’s in-house logistics, solid bulk storage and road transportation businesses, reinforcing its focus on liquid bulk storage, segment in which it has a leadership position”
Pedro Wongtschowski – CEO
|
IPIRANGA EX-NON-RECURRING EXPENSES
|
||||||||||||||||
QUARTER ENDED IN
|
||||||||||||||||
MARCH 2010¹
|
DECEMBER 2009
|
SEPTEMBER 2009
|
JUNE 2009
|
|||||||||||||
Net sales
|
8,591.5 | 8,988.7 | 8,183.6 | 8,212.9 | ||||||||||||
Cost of sales and services
|
(8,120.2 | ) | (8,483.1 | ) | (7,742.2 | ) | (7,780.5 | ) | ||||||||
Gross profit
|
471.2 | 505.6 | 441.4 | 432.4 | ||||||||||||
Operating expenses
|
(267.5 | ) | (285.4 | ) | (266.4 | ) | (269.2 | ) | ||||||||
Selling
|
(147.8 | ) | (136.0 | ) | (136.1 | ) | (140.5 | ) | ||||||||
General and administrative
|
(87.7 | ) | (104.0 | ) | (86.2 | ) | (96.0 | ) | ||||||||
Depreciation and amortization
|
(32.0 | ) | (45.4 | ) | (44.1 | ) | (32.6 | ) | ||||||||
Other operating results
|
6.4 | 10.1 | 3.4 | 2.2 | ||||||||||||
EBIT
|
210.1 | 230.3 | 178.4 | 165.4 | ||||||||||||
EBITDA
|
242.7 | 277.9 | 224.7 | 200.1 | ||||||||||||
Depreciation and amortization
|
32.6 | 47.6 | 46.3 | 34.7 | ||||||||||||
EBITDA margin (R$/m³)
|
53 | 55 | 47 | 43 |
1
|
The information for 1Q10 also exclude the effects of adhering the Federal and Mato Grosso State tax financing program, with an impact of R$ 22 million on Ipiranga’s EBITDA. Additional information is available in note 22.a. to the financial statements for the quarter ended March 31st, 2010, available at Ultrapar’s website (www.ultra.com.br).
|
Ultrapar – Consolidated data
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Net sales and services
|
9,941
|
6,411
|
10,422
|
55%
|
(5%)
|
Gross profit
|
724
|
526
|
756
|
38%
|
(4%)
|
Operating profit
|
261
|
178
|
269
|
47%
|
(3%)
|
EBITDA
|
362
|
274
|
389
|
32%
|
(7%)
|
Net earnings
|
141
|
91
|
149
|
54%
|
(6%)
|
Earnings per share¹
|
1.05
|
0.68
|
1.11
|
54%
|
(6%)
|
Amounts in R$ million (except for EPS)
|
Ultragaz – Operational data
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Total volume (000 tons)
|
371
|
364
|
400
|
2%
|
(7%)
|
Bottled
|
257
|
257
|
278
|
0%
|
(8%)
|
Bulk
|
114
|
107
|
121
|
6%
|
(6%)
|
Ipiranga – Operational data
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Total volume (000 m³)
|
4,595
|
2,770
|
5,022
|
66%
|
(9%)
|
Diesel
|
2,483
|
1,507
|
2,691
|
65%
|
(8%)
|
Gasoline, ethanol and NGV
|
2,003
|
1,185
|
2,209
|
69%
|
(9%)
|
Other²
|
109
|
78
|
122
|
40%
|
(11%)
|
Oxiteno – Operational data
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Total volume (000 tons)
|
164
|
124
|
182
|
32%
|
(10%)
|
Product mix
|
|||||
Specialty chemicals
|
152
|
115
|
172
|
31%
|
(12%)
|
Glycols
|
12
|
8
|
9
|
46%
|
31%
|
Geographical mix
|
|||||
Sales in Brazil
|
117
|
86
|
123
|
35%
|
(5%)
|
Sales outside Brazil
|
47
|
37
|
59
|
26%
|
(20%)
|
Ultracargo – Operational data
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Effective storage³ (000 m3)
|
535
|
437
|
427
|
23%
|
25%
|
Total kilometrage (million)
|
5.0
|
6.2
|
4.9
|
(19%)
|
3%
|
Macroeconomic indicators
|
1Q10
|
1Q09
|
4Q09
|
D (%)
1Q10v1Q09
|
D (%)
1Q10v4Q09
|
Average exchange rate (R$/US$)
|
1.80
|
2.31
|
1.74
|
(22%)
|
4%
|
Brazilian interbank interest rate (CDI)
|
2.0%
|
2.9%
|
2.1%
|
||
Inflation in the period (IPCA)
|
2.0%
|
1.2%
|
1.1%
|
Highlights
|
Ø
|
Ultracargo sells its in-house logistics, solid bulk storage and road transportation businesses and focus its activities on liquid bulk storage – On March 31st, 2010, Ultrapar signed a sale and purchase agreement to sell the in-house logistics, solid bulk storage and road transportation businesses to Aqces Logística Internacional Ltda. The transaction value is R$ 82 million, subject to adjustments on the closing date and to certain conditions precedent, notably the segregation of the in-house logistics, solid bulk storage and road transportation operations, with the transfer of the respective assets, contracts, licenses and employees from Ultracargo to its subsidiaries AGT – Armazéns Gerais e Transporte Ltda. and Petrolog Serviços e Armazéns Gerais Ltda. The closing date is expected to occur in mid-2010, when the shares of AGT and Petrolog will be transferred to the acquirer.
|
Ø
|
Acquisition of Texaco - progress of the integration – In this quarter, we further advanced in the Texaco integration process started in April 2009. We advanced in the fast-paced process of converting the acquired network into the Ipiranga brand, a process that consists of altering the visual identity of Texaco’s service stations to Ipiranga’s standards by painting and replacing banners and logos, among others. In the first quarter of 2010, 67 service stations and 7 convenience stores and franchises were converted. From April 1st to March 31st, 2010, 1,087 service stations were converted, representing 80% of the acquired service stations in the South and Southeast regions, with average expenses of approximately R$ 30 thousand per service station, totaling R$ 33 million in the period. The conversion to the Ipiranga brand is one of the elements of the implementation of Ipiranga’s business model in the acquired network. In this 1Q10, expenses related to brand-switching amounted to R$ 1 million and expenses related to the integration of the acquired operations amounted to R$ 9 million.
|
Ø
|
Reduction in the cost of debt – On March 26th, 2010, Ultrapar’s Board of Directors approved the hiring of a loan with Banco do Brasil by the subsidiary Ipiranga Produtos de Petróleo S.A. in the amount of R$ 500 million, with a three-year term, interest rate equivalent to 98.5% of CDI (interbank deposit rate) and a single payment at maturity. This loan replaces the financing in the same principal amount at a cost of 120% of the CDI, thus reducing the cost of debt and providing higher financial flexibility.
|
Executive summary of the results
|
Operational performance
|
Economic-financial performance
|
·
|
At Ultragaz, R$ 37 million were invested mainly in new clients in the bulk segment and renewal of assets.
|
·
|
At Ipiranga, R$ 60 million were invested in the conversion of unbranded service stations, new service stations, renewal and improvement of the distribution network. From the total amount invested, R$ 28 million were related to additions to property, plant and equipment, and R$ 31 million were related to financing and bonuses to clients, net of repayments. In addition, Ipiranga’s estimated investments for 2010 were updated from R$ 314 million to R$ 414 million, with additional investments in the distribution network.
|
·
|
At Oxiteno, R$ 98 million were invested, concentrated on projects to expand ethylene oxide and ethoxylates production capacity in Camaçari and to increase productivity.
|
·
|
Ultracargo invested R$ 6 million in expansions of the Suape (30 thousand m3) and Santos terminals (21 thousand m3). Santos expanded operations started up during 1Q10.
|
R$ million
|
1Q10
|
||
Additions to fixed assets1
|
|||
Ultragaz
|
37
|
||
Ipiranga
|
28
|
||
Oxiteno
|
98
|
||
Ultracargo
|
6
|
||
Total – additions to fixed assets
|
173
|
||
Financing and bonuses to clients2 - Ipiranga
|
31
|
||
Total Investments, net of
disposals and repayments
|
205
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
|
|
Operational and market Information
|
Financial focus
|
1Q10
|
1Q09
|
4Q09
|
EBITDA margin Ultrapar
|
3.6%
|
4.3%
|
3.7%
|
Net margin Ultrapar
|
1.4%
|
1.4%
|
1.4%
|
Focus on human resources
|
1Q10
|
1Q09
|
4Q09
|
Number of employees – Ultrapar
|
9,397
|
9,366
|
9,429
|
Number of employees – Ultragaz
|
4,010
|
4,075
|
4,075
|
Number of employees – Ipiranga
|
2,293
|
2,096
|
2,326
|
Number of employees – Oxiteno
|
1,524
|
1,567
|
1,481
|
Number of employees – Ultracargo
|
1,245
|
1,328
|
1,232
|
Focus on capital markets
|
1Q10
|
1Q09
|
4Q09
|
Number of shares (000)
|
136,096
|
136,096
|
136,096
|
Market capitalization 1 – R$ million
|
11,303
|
7,484
|
10,898
|
BM&FBovespa
|
1Q10
|
1Q09
|
4Q09
|
Average daily volume (shares)
|
301,060
|
309,980
|
294,400
|
Average daily volume (R$ 000)
|
24,975
|
17,081
|
23,414
|
Average share price (R$/share)
|
83.0
|
55.1
|
79.5
|
NYSE
|
1Q10
|
1Q09
|
4Q09
|
Quantity of ADRs2 (000 ADRs)
|
13,027
|
12,487
|
13,024
|
Average daily volume (ADRs)
|
86,500
|
125,791
|
99,553
|
Average daily volume (US$ 000)
|
3,992
|
2,974
|
4,688
|
Average share price (US$/ADR)
|
46.2
|
23.6
|
47.1
|
Total
|
1Q10
|
1Q09
|
4Q09
|
Average daily volume (shares)
|
387,560
|
435,771
|
393,953
|
Average daily volume (R$ 000)
|
32,188
|
23,963
|
31,545
|
|
1
|
Calculated based on the weighted average price in the period.
|
2
|
1 ADR = 1 preferred share.
|
ULTRAPAR
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2010
|
2009
|
2009
|
||||||||||
ASSETS
|
||||||||||||
Cash and financial investments
|
1,865.9 | 1,569.8 | 2,276.0 | |||||||||
Trade accounts receivable
|
1,597.1 | 1,451.6 | 1,612.5 | |||||||||
Inventories
|
1,012.0 | 871.1 | 942.2 | |||||||||
Defered income tax and social contribution
|
203.8 | 112.6 | 168.8 | |||||||||
Other
|
388.9 | 362.4 | 378.3 | |||||||||
Total Current Assets
|
5,067.7 | 4,367.5 | 5,377.8 | |||||||||
Investments
|
23.4 | 1,223.9 | 23.3 | |||||||||
Property, plant and equipment and intangibles
|
4,727.7 | 3,735.6 | 4,655.8 | |||||||||
Deferred charges
|
8.6 | 14.1 | 9.8 | |||||||||
Financial investments
|
3.0 | 7.2 | 7.2 | |||||||||
Defered income tax and social contribution LT
|
417.3 | 402.2 | 472.7 | |||||||||
Trade accounts receivable LT
|
329.3 | 199.0 | 338.2 | |||||||||
Other long term assets
|
222.0 | 131.0 | 205.5 | |||||||||
Total Long Term Assets
|
5,731.4 | 5,713.0 | 5,712.5 | |||||||||
TOTAL ASSETS
|
10,799.0 | 10,080.5 | 11,090.3 | |||||||||
LIABILITIES
|
||||||||||||
Loans and financing
|
616.0 | 2,083.5 | 1,018.9 | |||||||||
Debentures
|
27.0 | - | 1.4 | |||||||||
Suppliers
|
667.6 | 510.9 | 891.9 | |||||||||
Payroll and related charges
|
133.1 | 127.3 | 176.5 | |||||||||
Taxes
|
201.8 | 113.7 | 145.4 | |||||||||
Other accounts payable
|
65.6 | 188.8 | 253.9 | |||||||||
Total Current Liabilities
|
1,711.0 | 3,024.2 | 2,488.0 | |||||||||
Loans and financing
|
2,512.9 | 2,054.9 | 2,136.0 | |||||||||
Debentures
|
1,188.8 | - | 1,186.5 | |||||||||
Defered income tax and social contribution
|
17.5 | 22.8 | 12.6 | |||||||||
Other long term liabilities
|
389.4 | 197.8 | 402.9 | |||||||||
Total Long Term Liabilities
|
4,108.6 | 2,275.5 | 3,738.0 | |||||||||
TOTAL LIABILITIES
|
5,819.7 | 5,299.7 | 6,226.0 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Capital reserve
|
1.4 | 1.0 | 1.3 | |||||||||
Revaluation reserves
|
7.8 | 9.8 | 8.2 | |||||||||
Profit reserves
|
1,133.1 | 940.8 | 1,132.4 | |||||||||
Mark to market adjustments
|
(2.0 | ) | (5.6 | ) | (4.1 | ) | ||||||
Cumulative translation adjustment
|
(19.0 | ) | 7.2 | (5.3 | ) | |||||||
Retained earnings
|
140.8 | 91.5 | - | |||||||||
Total Stockholders' Equity
|
4,958.8 | 4,741.5 | 4,829.3 | |||||||||
Minority Interests
|
20.5 | 39.3 | 35.0 | |||||||||
TOTAL STOCKHOLDERS' EQUITY & M.I.
|
4,979.4 | 4,780.8 | 4,864.3 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
10,799.0 | 10,080.5 | 11,090.3 | |||||||||
Cash and financial investments
|
1,868.9 | 1,577.0 | 2,283.2 | |||||||||
Debt
|
4,344.7 | 4,138.5 | 4,342.8 | |||||||||
Net cash (debt)
|
(2,475.7 | ) | (2,561.5 | ) | (2,059.6 | ) |
ULTRAPAR
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais (except per share data) - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales and services
|
9,940.8 | 6,411.4 | 10,422.4 | 9,940.8 | 6,411.4 | |||||||||||||||
Cost of sales and services
|
(9,216.4 | ) | (5,885.2 | ) | (9,666.4 | ) | (9,216.4 | ) | (5,885.2 | ) | ||||||||||
Gross profit
|
724.4 | 526.2 | 756.0 | 724.4 | 526.2 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(224.9 | ) | (151.2 | ) | (219.0 | ) | (224.9 | ) | (151.2 | ) | ||||||||||
General and administrative
|
(176.3 | ) | (144.6 | ) | (199.4 | ) | (176.3 | ) | (144.6 | ) | ||||||||||
Depreciation and amortization
|
(68.8 | ) | (57.3 | ) | (79.5 | ) | (68.8 | ) | (57.3 | ) | ||||||||||
Other operating income (expenses)
|
6.6 | 4.7 | 11.2 | 6.6 | 4.7 | |||||||||||||||
EBIT
|
261.1 | 177.8 | 269.2 | 261.1 | 177.8 | |||||||||||||||
Financial results
|
(75.3 | ) | (58.9 | ) | (72.6 | ) | (75.3 | ) | (58.9 | ) | ||||||||||
Financial income
|
46.2 | 58.6 | 43.3 | 46.2 | 58.6 | |||||||||||||||
Financial expenses
|
(121.5 | ) | (117.5 | ) | (115.9 | ) | (121.5 | ) | (117.5 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
0.0 | (0.1 | ) | 0.1 | 0.0 | (0.1 | ) | |||||||||||||
Other income (expense)
|
0.9 | 3.0 | 4.1 | 0.9 | 3.0 | |||||||||||||||
Income before taxes
|
186.7 | 121.8 | 200.9 | 186.7 | 121.8 | |||||||||||||||
Provision for income and social contribution tax
|
(56.5 | ) | (36.2 | ) | (57.6 | ) | (56.5 | ) | (36.2 | ) | ||||||||||
Benefit of tax holidays
|
7.1 | 6.9 | 5.4 | 7.1 | 6.9 | |||||||||||||||
Income before minority interest
|
137.3 | 92.5 | 148.7 | 137.3 | 92.5 | |||||||||||||||
Minority interest
|
3.2 | (1.3 | ) | 0.1 | 3.2 | (1.3 | ) | |||||||||||||
Net Income
|
140.5 | 91.2 | 148.8 | 140.5 | 91.2 | |||||||||||||||
EBITDA
|
362.4 | 274.1 | 388.6 | 362.4 | 274.1 | |||||||||||||||
Depreciation and amortization
|
101.3 | 96.3 | 119.4 | 101.3 | 96.3 | |||||||||||||||
Total investments, net of disposals and repayments
|
204.6 | 1,291.3 | 220.1 | 204.6 | 1,291.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings / share - R$
|
1.05 | 0.68 | 1.11 | 1.05 | 0.68 | |||||||||||||||
Net debt / Stockholders' equity
|
0.50 | 0.54 | 0.43 | 0.50 | 0.54 | |||||||||||||||
Net debt / LTM EBITDA
|
1.72 | 2.27 | 1.52 | 1.72 | 2.27 | |||||||||||||||
Net interest expense / EBITDA
|
0.21 | 0.21 | 0.19 | 0.21 | 0.21 | |||||||||||||||
Gross margin
|
7.3 | % | 8.2 | % | 7.3 | % | 7.3 | % | 8.2 | % | ||||||||||
Operating margin
|
2.6 | % | 2.8 | % | 2.6 | % | 2.6 | % | 2.8 | % | ||||||||||
EBITDA margin
|
3.6 | % | 4.3 | % | 3.7 | % | 3.6 | % | 4.3 | % |
ULTRAPAR
|
CONSOLIDATED CASH FLOW STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
JAN - MAR
|
||||||||
2010
|
2009
|
|||||||
Cash Flows from operating activities
|
34.4 | 362.4 | ||||||
Net income
|
140.5 | 91.2 | ||||||
Minority interest
|
(3.2 | ) | 1.3 | |||||
Depreciation and amortization
|
101.3 | 96.3 | ||||||
Working capital
|
(302.6 | ) | 66.7 | |||||
Financial expenses (A)
|
89.8 | 91.5 | ||||||
Deferred income and social contribution taxes
|
25.5 | 7.4 | ||||||
Other (B)
|
(17.1 | ) | 8.0 | |||||
Cash Flows from investing activities
|
(173.4 | ) | (1,295.0 | ) | ||||
Additions to fixed assets, net of disposals
|
(173.4 | ) | (105.4 | ) | ||||
Acquisition and sale of equity investments
|
- | (1,189.6 | ) | |||||
Cash Flows from (used in) financing activities
|
(275.2 | ) | 376.0 | |||||
Issuances of short term debt
|
82.6 | 21.2 | ||||||
Amortization of short term debt
|
(1,147.1 | ) | (170.4 | ) | ||||
Issuances of long term debt
|
965.5 | 526.0 | ||||||
Related companies
|
(1.8 | ) | (0.7 | ) | ||||
Dividends paid (C)
|
(163.1 | ) | (0.1 | ) | ||||
Other (D)
|
(11.4 | ) | - | |||||
Net increase (decrease) in cash and cash equivalents
|
(414.2 | ) | (556.6 | ) | ||||
Cash and cash equivalents at the beginning of the period (E)
|
2,283.2 | 2,133.6 | ||||||
Cash and cash equivalents at the end of the period (E)
|
1,868.9 | 1,577.0 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid for interest (F)
|
2.1 | 13.2 | ||||||
Cash paid for income and social contribution taxes (G)
|
15.2 | 11.0 |
(A)
|
Comprised of interest, exchange rate and inflationary variation expenses on loans and financing. Does not include revenues from interest, exchange rate and inflationary variation on cash equivalents.
|
(B)
|
Comprised mainly of cost of permanent asset sold and noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D) | Minority interest portion in the capital reduction of Ultingás, in which Ultragaz holds a 56% stake. |
(E)
|
Includes long term investments.
|
(F)
|
Included in cash flow used in financing activities.
|
(G)
|
Included in cash flow from operating activities.
|
ULTRAGAZ
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2010
|
2010
|
2009
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
169.2 | 184.1 | 160.3 | |||||||||
Trade accounts receivable - noncurrent portion
|
29.7 | 13.7 | 31.0 | |||||||||
Inventories
|
38.7 | 36.5 | 39.9 | |||||||||
Other
|
25.8 | 44.9 | 20.3 | |||||||||
Property, plant and equipment and intangibles
|
525.4 | 521.9 | 519.1 | |||||||||
Deferred charges
|
8.6 | 14.1 | 9.8 | |||||||||
TOTAL OPERATING ASSETS
|
797.3 | 815.2 | 780.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
26.1 | 40.4 | 29.9 | |||||||||
Payroll and related charges
|
49.9 | 46.2 | 58.5 | |||||||||
Taxes
|
7.1 | 4.1 | 5.6 | |||||||||
Other accounts payable
|
4.9 | 2.6 | 18.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
87.9 | 93.3 | 112.5 | |||||||||
ULTRAGAZ
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales
|
841.7 | 765.1 | 884.0 | 841.7 | 765.1 | |||||||||||||||
Cost of sales and services
|
(696.5 | ) | (654.2 | ) | (746.9 | ) | (696.5 | ) | (654.2 | ) | ||||||||||
Gross profit
|
145.2 | 110.9 | 137.1 | 145.2 | 110.9 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(43.4 | ) | (36.5 | ) | (47.3 | ) | (43.4 | ) | (36.5 | ) | ||||||||||
General and administrative
|
(30.5 | ) | (21.6 | ) | (28.8 | ) | (30.5 | ) | (21.6 | ) | ||||||||||
Depreciation and amortization
|
(32.7 | ) | (29.4 | ) | (29.7 | ) | (32.7 | ) | (29.4 | ) | ||||||||||
Other operating results
|
(0.5 | ) | (0.4 | ) | 0.3 | (0.5 | ) | (0.4 | ) | |||||||||||
EBIT
|
38.3 | 23.0 | 31.6 | 38.3 | 23.0 | |||||||||||||||
EBITDA
|
70.9 | 52.4 | 61.3 | 70.9 | 52.4 | |||||||||||||||
Depreciation and amortization
|
32.7 | 29.4 | 29.7 | 32.7 | 29.4 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
392 | 305 | 343 | 392 | 305 | |||||||||||||||
Operating margin (R$/ton)
|
103 | 63 | 79 | 103 | 63 | |||||||||||||||
EBITDA margin (R$/ton)
|
191 | 144 | 153 | 191 | 144 |
IPIRANGA
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2010
|
2009
|
2009
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,158.4 | 1,000.0 | 1,201.5 | |||||||||
Trade accounts receivable - noncurrent portion
|
299.3 | 184.9 | 306.9 | |||||||||
Inventories
|
667.0 | 390.2 | 584.5 | |||||||||
Other
|
199.2 | 107.4 | 188.1 | |||||||||
Property, plant and equipment and intangibles
|
1,385.9 | 791.2 | 1,389.3 | |||||||||
TOTAL OPERATING ASSETS
|
3,709.8 | 2,473.7 | 3,670.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
539.9 | 343.7 | 712.2 | |||||||||
Payroll and related charges
|
37.8 | 31.9 | 66.1 | |||||||||
Post-retirement benefits
|
86.6 | 69.4 | 86.6 | |||||||||
Taxes
|
121.7 | 55.6 | 93.4 | |||||||||
Other accounts payable
|
7.7 | 4.8 | 25.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
793.7 | 505.4 | 983.7 |
IPIRANGA
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales
|
8,572.5 | 5,113.5 | 8,988.7 | 8,572.5 | 5,113.5 | |||||||||||||||
Cost of sales and services
|
(8,123.7 | ) | (4,822.3 | ) | (8,483.1 | ) | (8,123.7 | ) | (4,822.3 | ) | ||||||||||
Gross profit
|
448.8 | 291.2 | 505.6 | 448.8 | 291.2 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(149.1 | ) | (87.6 | ) | (138.0 | ) | (149.1 | ) | (87.6 | ) | ||||||||||
General and administrative
|
(96.7 | ) | (66.4 | ) | (117.1 | ) | (96.7 | ) | (66.4 | ) | ||||||||||
Depreciation and amortization
|
(32.0 | ) | (24.4 | ) | (45.4 | ) | (32.0 | ) | (24.4 | ) | ||||||||||
Other operating results
|
6.4 | 4.4 | 10.1 | 6.4 | 4.4 | |||||||||||||||
EBIT
|
177.4 | 117.2 | 215.3 | 177.4 | 117.2 | |||||||||||||||
EBITDA
|
210.0 | 143.5 | 262.9 | 210.0 | 143.5 | |||||||||||||||
Depreciation and amortization
|
32.6 | 26.3 | 47.6 | 32.6 | 26.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
98 | 105 | 101 | 98 | 105 | |||||||||||||||
Operating margin (R$/m3)
|
39 | 42 | 43 | 39 | 42 | |||||||||||||||
EBITDA margin (R$/m3)
|
46 | 52 | 52 | 46 | 52 |
OXITENO
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2010
|
2009
|
2009
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
238.5 | 231.6 | 217.5 | |||||||||
Inventories
|
280.4 | 420.6 | 287.0 | |||||||||
Other
|
130.3 | 154.7 | 130.2 | |||||||||
Property, plant and equipment and intangibles
|
1,536.7 | 1,439.5 | 1,467.3 | |||||||||
TOTAL OPERATING ASSETS
|
2,185.9 | 2,246.5 | 2,102.0 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
91.0 | 97.3 | 97.5 | |||||||||
Payroll and related charges
|
27.1 | 34.3 | 33.1 | |||||||||
Taxes
|
21.1 | 23.1 | 15.5 | |||||||||
Other accounts payable
|
4.0 | 8.4 | 3.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
143.1 | 163.1 | 149.7 |
OXITENO
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales
|
472.1 | 460.1 | 505.5 | 472.1 | 460.1 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(327.5 | ) | (297.1 | ) | (363.7 | ) | (327.5 | ) | (297.1 | ) | ||||||||||
Fixed
|
(40.6 | ) | (55.0 | ) | (44.1 | ) | (40.6 | ) | (55.0 | ) | ||||||||||
Depreciation and amortization
|
(24.0 | ) | (23.9 | ) | (24.7 | ) | (24.0 | ) | (23.9 | ) | ||||||||||
Gross profit
|
80.0 | 84.1 | 73.0 | 80.0 | 84.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(32.3 | ) | (26.8 | ) | (33.6 | ) | (32.3 | ) | (26.8 | ) | ||||||||||
General and administrative
|
(31.9 | ) | (34.8 | ) | (33.2 | ) | (31.9 | ) | (34.8 | ) | ||||||||||
Depreciation and amortization
|
(2.0 | ) | (1.4 | ) | (2.0 | ) | (2.0 | ) | (1.4 | ) | ||||||||||
Other operating results
|
(0.2 | ) | (0.2 | ) | (0.4 | ) | (0.2 | ) | (0.2 | ) | ||||||||||
EBIT
|
13.5 | 20.9 | 3.9 | 13.5 | 20.9 | |||||||||||||||
EBITDA
|
39.5 | 46.2 | 30.5 | 39.5 | 46.2 | |||||||||||||||
Depreciation and amortization
|
26.0 | 25.3 | 26.6 | 26.0 | 25.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
488 | 680 | 402 | 488 | 680 | |||||||||||||||
Operating margin (R$/ton)
|
82 | 168 | 22 | 82 | 168 | |||||||||||||||
EBITDA margin (R$/ton)
|
241 | 373 | 168 | 241 | 373 |
ULTRACARGO
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2010
|
2009
|
2009
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
26.9 | 32.6 | 24.4 | |||||||||
Inventories
|
2.4 | 2.8 | 2.5 | |||||||||
Other
|
12.5 | 11.6 | 12.2 | |||||||||
Property, plant and equipment and intangibles
|
467.4 | 433.1 | 468.8 | |||||||||
TOTAL OPERATING ASSETS
|
509.3 | 480.1 | 507.9 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
14.8 | 17.0 | 19.0 | |||||||||
Payroll and related charges
|
15.9 | 14.2 | 16.0 | |||||||||
Taxes
|
3.3 | 3.5 | 3.1 | |||||||||
Other accounts payable¹
|
25.9 | 12.0 | 11.0 | |||||||||
TOTAL OPERATING LIABILITIES
|
59.9 | 46.7 | 49.1 |
ULTRACARGO
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales
|
82.5 | 81.7 | 79.6 | 82.5 | 81.7 | |||||||||||||||
Cost of sales and services
|
(40.6 | ) | (48.2 | ) | (49.1 | ) | (40.6 | ) | (48.2 | ) | ||||||||||
Gross profit
|
41.9 | 33.5 | 30.4 | 41.9 | 33.5 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
0.5 | (0.1 | ) | 0.1 | 0.5 | (0.1 | ) | |||||||||||||
General and administrative
|
(20.6 | ) | (23.0 | ) | (22.3 | ) | (20.6 | ) | (23.0 | ) | ||||||||||
Depreciation and amortization
|
(0.1 | ) | (0.2 | ) | (0.2 | ) | (0.1 | ) | (0.2 | ) | ||||||||||
Other operating results
|
0.9 | 0.7 | 1.1 | 0.9 | 0.7 | |||||||||||||||
EBIT
|
22.7 | 10.9 | 9.1 | 22.7 | 10.9 | |||||||||||||||
EBITDA
|
30.4 | 24.0 | 22.1 | 30.4 | 24.0 | |||||||||||||||
Depreciation and amortization
|
7.7 | 13.1 | 13.0 | 7.7 | 13.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
51 | % | 41 | % | 38 | % | 51 | % | 41 | % | ||||||||||
Operating margin
|
28 | % | 13 | % | 11 | % | 28 | % | 13 | % | ||||||||||
EBITDA margin
|
37 | % | 29 | % | 28 | % | 37 | % | 29 | % |
ULTRAPAR
|
CONSOLIDATED INCOME STATEMENT
|
In millions of US dollars except where otherwise mentioned - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
MAR
|
MAR
|
DEC
|
MAR
|
MAR
|
||||||||||||||||
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
5,515.2 | 2,773.9 | 5,995.8 | 5,515.2 | 2,773.9 | |||||||||||||||
Ultragaz
|
467.0 | 331.0 | 508.5 | 467.0 | 331.0 | |||||||||||||||
Ipiranga
|
4,756.1 | 2,212.4 | 5,171.0 | 4,756.1 | 2,212.4 | |||||||||||||||
Oxiteno
|
261.9 | 199.1 | 290.8 | 261.9 | 199.1 | |||||||||||||||
Ultracargo
|
45.8 | 35.3 | 45.8 | 45.8 | 35.3 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
201.1 | 118.6 | 223.6 | 201.1 | 118.6 | |||||||||||||||
Ultragaz
|
39.3 | 22.7 | 35.3 | 39.3 | 22.7 | |||||||||||||||
Ipiranga
|
116.5 | 62.1 | 151.2 | 116.5 | 62.1 | |||||||||||||||
Oxiteno
|
21.9 | 20.0 | 17.6 | 21.9 | 20.0 | |||||||||||||||
Ultracargo
|
16.9 | 10.4 | 12.7 | 16.9 | 10.4 | |||||||||||||||
EBIT
|
||||||||||||||||||||
Ultrapar
|
144.8 | 76.9 | 154.9 | 144.8 | 76.9 | |||||||||||||||
Ultragaz
|
21.2 | 10.0 | 18.2 | 21.2 | 10.0 | |||||||||||||||
Ipiranga
|
98.4 | 50.7 | 123.8 | 98.4 | 50.7 | |||||||||||||||
Oxiteno
|
7.5 | 9.0 | 2.2 | 7.5 | 9.0 | |||||||||||||||
Ultracargo
|
12.6 | 4.7 | 5.2 | 12.6 | 4.7 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
4 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
8 | % | 7 | % | 7 | % | 8 | % | 7 | % | ||||||||||
Ipiranga
|
2 | % | 3 | % | 3 | % | 2 | % | 3 | % | ||||||||||
Oxiteno
|
8 | % | 10 | % | 6 | % | 8 | % | 10 | % | ||||||||||
Ultracargo
|
37 | % | 29 | % | 28 | % | 37 | % | 29 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
106 | 62 | 88 | 106 | 62 | |||||||||||||||
Ipiranga (US$/m3)
|
25 | 22 | 30 | 25 | 22 | |||||||||||||||
Oxiteno (US$/ton)
|
134 | 161 | 97 | 134 | 161 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
78.0 | 39.5 | 85.6 | 78.0 | 39.5 | |||||||||||||||
Net income / share (US$)
|
0.58 | 0.29 | 0.64 | 0.58 | 0.29 |
ULTRAPAR PARTICIPAÇÕES S/A
|
LOANS
|
In millions of Reais - Accounting practices adopted in Brazil
|
LOANS
|
Balance in March/2010
|
||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
|
|
||||||||||||||||||||||||||
Index/
Currency |
Average Weighted Interest
rate
(% p.y.)
|
Maturity
|
|||||||||||||||||||||||||||||||
Foreign Currency
|
|||||||||||||||||||||||||||||||||
Notes
|
449.2 | - | - | - | - | 449.2 |
US$
|
7.2 |
2015
|
||||||||||||||||||||||||
Syndicated loan
|
- | 107.0 | - | - | - | 107.0 |
US$ + LIBOR
|
1.2 |
2011
|
||||||||||||||||||||||||
Advances on Foreign Exchange Contracts
|
- | 106.9 | - | - | - | 106.9 |
US$
|
2.1 |
< 271 days
|
||||||||||||||||||||||||
BNDES
|
16.9 | 36.8 | 0.6 | 0.8 | - | 55.1 |
US$
|
5.9 |
2010 to 2016
|
||||||||||||||||||||||||
Import Financing (FINIMP) - RPR
|
- | - | - | - | 17.1 | 17.1 |
US$
|
3.5 |
2010
|
||||||||||||||||||||||||
Financial institutions
|
- | 15.7 | - | - | - | 15.7 |
MX$ + TIIE
|
2.2 |
2010 to 2014
|
||||||||||||||||||||||||
Financial institutions
|
- | 8.5 | - | - | - | 8.5 |
US$ + LIBOR
|
1.9 |
2010 to 2011
|
||||||||||||||||||||||||
Import Financing (FINIMP) - Tequimar
|
- | - | 0.8 | - | - | 0.8 |
US$
|
7.0 |
2012
|
||||||||||||||||||||||||
Financial institutions
|
- | 0.5 | - | - | - | 0.5 |
BS
|
20.4 |
2010 to 2013
|
||||||||||||||||||||||||
BNDES
|
0.0 | - | 0.2 | - | - | 0.3 |
UMBNDES
|
8.0 |
2010 to 2011
|
||||||||||||||||||||||||
Subtotal
|
466.1 | 275.3 | 1.7 | 0.8 | 17.1 | 761.0 | |||||||||||||||||||||||||||
Local Currency
|
|||||||||||||||||||||||||||||||||
Debentures
|
- | - | - | - | 1,215.8 | 1,215.8 |
CDI
|
108.5 |
2012
|
||||||||||||||||||||||||
BNDES
|
319.9 | 466.9 | 98.3 | 221.2 | - | 1,106.3 |
TJLP
|
3.7 |
2010 to 2019
|
||||||||||||||||||||||||
Banco do Brasil fixed rate1
|
- | - | - | 840.8 | - | 840.8 |
R$
|
11.5 |
2012 to 2013
|
||||||||||||||||||||||||
Loan - MaxFácil
|
- | - | - | 113.1 | - | 113.1 |
CDI
|
100.0 |
2010
|
||||||||||||||||||||||||
Banco do Nordeste do Brasil
|
- | 109.3 | - | - | - | 109.3 |
R$
|
8.5 |
2018
|
||||||||||||||||||||||||
Research and projects financing (FINEP)
|
- | 63.7 | - | - | - | 63.7 |
TJLP
|
0.9 |
2010 to 2014
|
||||||||||||||||||||||||
Banco do Brasil floating rate
|
- | - | - | 57.1 | - | 57.1 |
CDI
|
95.0 |
2010
|
||||||||||||||||||||||||
Working capital loan - União Vopak/RPR
|
- | - | 0.3 | - | 30.0 | 30.2 |
CDI
|
121.3 |
2010 to 2013
|
||||||||||||||||||||||||
BNDES
|
3.6 | 14.8 | - | 2.8 | 0.1 | 21.2 |
R$
|
4.8 |
2015 to 2019
|
||||||||||||||||||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
- | 0.8 | 0.0 | 11.3 | - | 12.1 |
TJLP
|
3.2 |
2010 to 2013
|
||||||||||||||||||||||||
Financial leasing floating rate
|
- | - | - | 10.4 | - | 10.4 |
CDI
|
1.7 |
2010 to 2011
|
||||||||||||||||||||||||
Financial leasing fixed rate
|
- | - | 0.0 | 0.1 | 1.9 | 2.0 |
R$
|
13.6 |
2010 to 2014
|
||||||||||||||||||||||||
Others
|
- | - | - | 1.8 | - | 1.8 |
CDI
|
1.7 |
2010 to 2011
|
||||||||||||||||||||||||
Subtotal
|
323.5 | 655.4 | 98.6 | 1,258.5 | 1,247.7 | 3,583.7 | |||||||||||||||||||||||||||
Total
|
789.6 | 930.7 | 100.3 | 1,259.4 | 1,264.8 | 4,344.7 | |||||||||||||||||||||||||||
Composition per annum
|
|||||||||||||||||||||||||||||||||
Up to 1 year
|
76.3 | 240.8 | 24.2 | 240.3 | 61.4 | 643.0 | |||||||||||||||||||||||||||
From 1 to 2 years
|
137.4 | 304.8 | 32.5 | 470.2 | 3.1 | 947.9 | |||||||||||||||||||||||||||
From 2 to 3 years
|
99.7 | 158.7 | 26.5 | 543.2 | 1,199.9 | 2,027.9 | |||||||||||||||||||||||||||
From 3 to 4 years
|
18.4 | 87.1 | 9.6 | 2.6 | 0.3 | 118.0 | |||||||||||||||||||||||||||
From 4 to 5 years
|
9.7 | 50.0 | 6.3 | 2.4 | 0.0 | 68.4 | |||||||||||||||||||||||||||
Thereafter
|
448.2 | 89.4 | 1.1 | 0.7 | 0.1 | 539.5 | |||||||||||||||||||||||||||
Total
|
789.6 | 930.7 | 100.3 | 1,259.4 | 1,264.8 | 4,344.7 | |||||||||||||||||||||||||||
TIIE = Interbank Interest Rate Even / UMBNDES = BNDES Basket of Currencies / CDI = interbank deposit rate / BS = Bolivar Forte from Venezuela
|
Balance in March/2010
|
||||||
Ultragaz
|
Oxiteno | Ultracargo |
Ipiranga
|
Ultrapar Parent
Company / Other
|
Ultrapar
Consolidated
|
|
CASH AND LONG TERM INVESTMENTS
|
263.8
|
320.8
|
66.8
|
1,136.7
|
80.8
|
1,868.9
|
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
1.
|
To elect, pursuant to the first paragraph of Article 17 of the Company’s bylaws, as Chairman of the Board of Directors, the Board Member PAULO GUILHERME AGUIAR CUNHA, Brazilian, married, engineer, holder of identity card RG nr 4.554.607/SSP-SP and registered under CPF/MF nr 008.255.498-68, and as Vice-Chairman, the Board Member LUCIO DE CASTRO ANDRADE FILHO, Brazilian, married, engineer, holder of identity card RG nr 3.045.977/SSP-SP and registered under CPF/MF nr 061.094.708-72, both with business address at Av. Brigadeiro Luiz Antonio, nr 1343, 9th floor, in the City and State of São Paulo (ZIP 01317-910);
|
2.
|
To elect the persons qualified below as Officers of the Company, with a mandate term until the General Shareholders’ Meeting to be held in 2011 in order to examine the documents referred to in Article 133 of the Brazilian Corporate Law, related to the current fiscal year:
|
|
PEDRO JORGE FILHO, Brazilian, married, engineer, holder of identity card RG nr 6.031.456/SSP-SP and registered under CPF/MF
|
|
nr 822.913.308-53;
|
3.
|
To approve, after analyzing and discussing the performance of the Company in the first quarter of the current fiscal year, the respective financial statements.
|
4.
|
To approve the revision of the investment program for Ipiranga, raising its investment budget for 2010 from R$ 314 million to R$ 414 million.
|
5.
|
To update the Members of the Board of Directors about expansion projects and the strategy of the Company and its subsidiaries.
|
(Convenience Translation into English from the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and Subsidiaries
Interim financial information
March 31, 2010
|
||
Independent accountant’s review report
|
3 - 4
|
Identification
|
5
|
Balance sheets
|
6 - 7
|
Income statements
|
8
|
Statements of changes in shareholders’ equity
|
9 - 10
|
Statements of cash flows - Indirect method
|
11 - 12
|
Notes to the financial statements
|
13 - 63
|
Other information considered material
|
|
by the company
|
64
|
Investment in the subsidiaries
|
66
|
MD&A – Analysis of consolidated earnings
|
67 - 73
|
1.
|
We have reviewed the Quarterly Financial Information of Ultrapar Participações S.A. (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended March 31, 2010, comprising the balance sheet, the statements of income, cash flows, changes in shareholders’ equity, management report and explanatory notes, which are the responsibility of its management.
|
2.
|
Our review was conducted in accordance with the specific rules set forth by the IBRACON - The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council - CFC and consisted mainly of the following: (a) inquiry and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the Quarterly Financial Information; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.
|
3.
|
Based on our review, we are not aware of any material modifications that should be made to the Quarterly Financial Information described above, for these to be in accordance with the rules issued by the Brazilian Securities and Exchange Commission (CVM), which are applicable to the preparation of the Quarterly Financial Information.
|
4.
|
As described in Explanatory Note 2, during 2009, the Brazilian Securities and Exchange Commission (CVM) approved several pronouncements, interpretations and guidance issued by the Accounting Pronouncements Committee (CPC), which are effective as from January 1, 2010 and changed the accounting practices adopted in Brazil. As permitted by CVM Resolution 603/09, Management of the Company and its subsidiaries opted to present its Quarterly Financial Information in accordance with accounting practices adopted in Brazil until December 31, 2009, not applying these new accounting pronouncements, which have mandatory application for the fiscal year 2010. As required by the above mentioned CVM Resolution 603/09, the Company disclosed this fact in Explanatory Note 2 to the Quartely Financial Information, and described the main changes that could impact its year-ending financial statements, as well as it clarified the reasons for not disclosing the estimate of the possible effects in Company’s shareholder’s equity and statements of income, as required by this Resolution.
|
01.01 - CAPITAL COMPOSITION
|
||||||||||||
Number of shares
|
Current quarter
|
Prior quarter
|
Same quarter in prior year
|
|||||||||
(Thousands)
|
03/31/2010
|
12/31/2009
|
03/31/2009
|
|||||||||
Paid-up Capital
|
||||||||||||
1 - Common
|
49,430 | 49,430 | 49,430 | |||||||||
2 - Preferred
|
86,666 | 86,666 | 86,666 | |||||||||
3 - Total
|
136,096 | 136,096 | 136,096 | |||||||||
Treasury Share
|
||||||||||||
4 - Common
|
7 | 7 | 7 | |||||||||
5 - Preferred
|
2,138 | 2,138 | 2,201 | |||||||||
6 - Total
|
2,145 | 2,145 | 2,208 |
01.02 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
|
||||||
1 - ITEM
|
2 - EVENT
|
3 - APPROVAL
|
4 - REVENUE
|
5 - BEGINNING OF PAYMENT
|
7 - TYPE OF SHARE
|
8 - AMOUNT PER SHARE
|
01
|
Board of Director’s Meeting
|
02/24/2010
|
Dividends
|
03/12/2010
|
Common
|
1.190000000
|
02
|
Board of Director’s Meeting
|
02/24/2010
|
Dividends
|
03/12/2010
|
Preferred
|
1.190000000
|
01.03 - SUBSCRIBED CAPITAL AND ALTERATIONS IN THE CURRENT YEAR
|
||||||
1 - ITEM
|
2 - DATE OF ALTERATION
|
3 - AMOUNT OF THE CAPITAL
(IN THOUSANDS OF REAIS)
|
4 - AMOUNT OF THE ALTERATION
(IN THOUSANDS OF REAIS)
|
5 - NATURE OF ALTERATION
|
7 - NUMBER OF SHARES ISSUED
(THOUSAND)
|
8 - SHARE PRICE ON ISSUE DATE
(IN REAIS)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
|||||||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
5
|
32,307 | 58,926 | 1,500,396 | 1,887,499 | |||||||||||||||
Financial investments
|
5
|
20,000 | - | 365,511 | 388,505 | |||||||||||||||
Trade account receivables
|
6
|
- | - | 1,597,101 | 1,612,501 | |||||||||||||||
Inventories
|
7
|
- | - | 1,011,973 | 942,181 | |||||||||||||||
Recoverable taxes
|
8
|
37,344 | 38,245 | 310,542 | 320,161 | |||||||||||||||
Deferred income tax and social Contribution
|
10.a)
|
589 | 84 | 203,785 | 168,774 | |||||||||||||||
Dividends receivable
|
30 | 119,020 | - | - | ||||||||||||||||
Other receivables
|
2,384 | 9 | 30,799 | 35,336 | ||||||||||||||||
Prepaid expenses
|
11
|
- | - | 47,548 | 22,832 | |||||||||||||||
Total current assets
|
92,654 | 216,284 | 5,067,655 | 5,377,789 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Long-term assets
|
||||||||||||||||||||
Financial investments
|
5
|
- | - | 3,042 | 7,193 | |||||||||||||||
Trade account receivables
|
6
|
- | - | 329,320 | 338,200 | |||||||||||||||
Related companies
|
9.a)
|
750,000 | 774,082 | 9,376 | 7,606 | |||||||||||||||
Deferred income tax and social contribution
|
10.a)
|
161 | 147 | 417,344 | 472,741 | |||||||||||||||
Recoverable taxes
|
8
|
21,586 | 17,161 | 65,136 | 53,176 | |||||||||||||||
Escrow deposits
|
232 | 217 | 106,890 | 104,255 | ||||||||||||||||
Other receivables
|
- | - | 1,195 | 1,503 |
Prepaid expenses
|
11
|
- | - | 39,353 | 38,922 | |||||||||||||||
771,979 | 791,607 | 971,656 | 1,023,596 | |||||||||||||||||
Investments
|
||||||||||||||||||||
Subsidiaries
|
12.a)
|
5,085,532 | 4,955,753 | - | - | |||||||||||||||
Affiliates
|
12.b)
|
- | - | 12,486 | 12,461 | |||||||||||||||
Others
|
|
- | - | 10,954 | 10,794 | |||||||||||||||
Fixed assets
|
13 and 16.h)
|
- | - | 3,866,947 | 3,791,274 | |||||||||||||||
Intangible assets
|
14
|
246,163 | 246,163 | 860,742 | 864,548 | |||||||||||||||
Deferred charges
|
15
|
- | - | 8,591 | 9,819 | |||||||||||||||
5,331,695 | 5,201,916 | 4,759,720 | 4,688,896 | |||||||||||||||||
Total non-current assets
|
6,103,674 | 5,993,523 | 5,731,376 | 5,712,492 | ||||||||||||||||
Total assets
|
6,196,328 | 6,209,807 | 10,799,031 | 11,090,281 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans and financing
|
16
|
- | - | 606,613 | 1,008,209 | |||||||||||||||
Debentures
|
16
|
26,956 | 1,381 | 26,955 | 1,381 | |||||||||||||||
Finance lease
|
16.h)
|
- | - | 9,391 | 10,728 | |||||||||||||||
Suppliers
|
148 | 10,026 | 667,585 | 891,869 | ||||||||||||||||
Salaries and related charges
|
100 | 100 | 133,079 | 176,490 | ||||||||||||||||
Taxes payable
|
53 | 1,422 | 161,912 | 125,474 | ||||||||||||||||
Dividends payable
|
2,139 | 160,875 | 7,645 | 170,724 | ||||||||||||||||
Income tax and social
contribution payable
|
5 | - | 38,225 | 18,975 | ||||||||||||||||
Deferred income tax and social
Contribution
|
10.a)
|
- | - | 1,698 | 916 | |||||||||||||||
Post-employment benefits
|
23.b)
|
- | - | 11,955 | 11,960 | |||||||||||||||
Provision for contingencies
|
22.a)
|
- | - | 21,660 | 23,024 | |||||||||||||||
Other payables
|
649 | 847 | 24,318 | 48,236 | ||||||||||||||||
Total current liabilities
|
30,050 | 174,651 | 1,711,036 | 2,487,986 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Long-term liabilities
|
||||||||||||||||||||
Financing
|
16
|
- | - | 2,509,876 | 2,131,388 | |||||||||||||||
Debentures
|
16
|
1,188,795 | 1,186,485 | 1,188,795 | 1,186,485 | |||||||||||||||
Finance lease
|
16.h)
|
- | - | 3,045 | 4,637 | |||||||||||||||
Related companies
|
9.a)
|
- | - | 4,071 | 4,071 | |||||||||||||||
Deferred income tax and social
Contribution
|
10.a)
|
- | - | 17,500 | 12,580 | |||||||||||||||
Provision for contingencies
|
22.a)
|
3,548 | 3,507 | 245,888 | 271,711 | |||||||||||||||
Post-employment benefits
|
23.b)
|
- | - | 90,085 | 90,080 | |||||||||||||||
Other payables
|
- | - | 49,361 | 37,052 | ||||||||||||||||
Total non-current liabilities
|
1,192,343 | 1,189,992 | 4,108,621 | 3,738,004 | ||||||||||||||||
Minority interest
|
- | - | 20,535 | 35,017 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
17.a)
|
3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
17.c)
|
4,482 | 4,482 | 1,426 | 1,275 | |||||||||||||||
Revaluation reserve
|
17.d)
|
7,825 | 8,156 | 7,825 | 8,156 | |||||||||||||||
Profit reserves
|
17.e)
|
1,268,850 | 1,268,850 | 1,268,850 | 1,268,850 | |||||||||||||||
Treasury shares
|
17.b)
|
(123,720 | ) | (123,720 | ) | (135,760 | ) | (136,403 | ) | |||||||||||
Valuation adjustment
|
3.c) and 17.g)
|
(2,044 | ) | (4,075 | ) | (2,044 | ) | (4,075 | ) | |||||||||||
Cumulative translation
adjustments
|
3.n) and 17.h)
|
(19,047 | ) | (5,302 | ) | (19,047 | ) | (5,302 | ) | |||||||||||
Retained earnings
|
140,816 | - | 140,816 | - | ||||||||||||||||
17.g)
|
4,973,935 | 4,845,164 | 4,958,839 | 4,829,274 | ||||||||||||||||
Total liabilities and
shareholders’ equity
|
6,196,328 | 6,209,807 | 10,799,031 | 11,090,281 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||||||
Gross revenue from sales and services
|
3.a)
|
- | - | 10,332,325 | 6,725,158 | |||||||||||||||
Taxes on sales and services
|
- | - | (350,503 | ) | (279,032 | ) | ||||||||||||||
Rebates, discounts and returns
|
- | - | (41,024 | ) | (34,740 | ) | ||||||||||||||
- | ||||||||||||||||||||
Net revenue from sales and services
|
- | - | 9,940,798 | 6,411,386 | ||||||||||||||||
Cost of products and services sold
|
3.a)
|
- | - | (9,216,387 | ) | (5,885,203 | ) | |||||||||||||
Gross income
|
- | - | 724,411 | 526,183 | ||||||||||||||||
Income from investments in subsidiaries and affiliates
|
||||||||||||||||||||
Equity in income of subsidiaries and
affiliates
|
12.a) and 12.b)
|
141,539 | 116,444 | 25 | (100 | ) | ||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (224,881 | ) | (151,195 | ) | ||||||||||||||
General and administrative
|
(1,679 | ) | (1,201 | ) | (176,271 | ) | (144,566 | ) | ||||||||||||
Depreciation and amortization
|
- | - | (68,808 | ) | (57,257 | ) | ||||||||||||||
Other net operating income
|
2,465 | (1 | ) | 6,626 | 4,704 | |||||||||||||||
Operating income before financial income and other revenues
|
142,325 | 115,242 | 261,102 | 177,769 | ||||||||||||||||
Net financial income
|
20
|
(2,309 | ) | (24,745 | ) | (75,292 | ) | (58,991 | ) | |||||||||||
Other income
|
18
|
- | - | 861 | 3,038 | |||||||||||||||
Operating income before social contribution and income tax
|
140,016 | 90,497 | 186,671 | 121,816 | ||||||||||||||||
Social contribution and income tax
|
||||||||||||||||||||
Current
|
10.b)
|
(4 | ) | - | (30,915 | ) | (28,780 | ) | ||||||||||||
Deferred charges
|
10.b)
|
519 | 662 | (25,537 | ) | (7,456 | ) | |||||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 7,119 | 6,934 | |||||||||||||||
515 | 662 | (49,333 | ) | (29,302 | ) | |||||||||||||||
Income before minority interest
|
140,531 | 91,159 | 137,338 | 92,514 | ||||||||||||||||
Minority interest
|
- | - | 3,193 | (1,355 | ) | |||||||||||||||
Net income for the period
|
140,531 | 91,159 | 140,531 | 91,159 | ||||||||||||||||
Net income per equity share (annual weighted average) - R$
|
1.04912 | 0.68086 |
Profit reserves
|
|||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Total
|
|||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,125,938 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 4,845,164 | ||||||||||||||||||||||
Realization of revaluation reserve
|
17.d) | - | - | (331 | ) | - | - | - | - | 331 | - | - | |||||||||||||||||||||||
Income tax and social contribution on realization of revaluation reserve of subsidiaries
|
17.d) | - | - | - | - | - | - | - | (46 | ) | - | (46 | ) | ||||||||||||||||||||||
Valuation adjustments for financial Instruments
|
3.c) | - | - | - | - | - | 2,301 | - | - | - | 2,301 | ||||||||||||||||||||||||
Currency translation of foreign Subsidiaries
|
3.n) | - | - | - | - | - | - | (13,745 | ) | - | - | (13,745 | ) | ||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 140,531 | - | 140,531 | |||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 4,482 | 7,825 | 142,912 | 1,125,938 | (2,044 | ) | (19,047 | ) | 140,816 | (123,720 | ) | 4,973,935 |
Profit reserves
|
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Total
|
||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 1,275 | 8,156 | 142,912 | 1,125,938 | (4,075 | ) | (5,302 | ) | - | (136,403 | ) | 4,829,274 | |||||||||||||||||||||
Realization of revaluation reserve
|
17.d) | - | - | (331 | ) | - | - | - | - | 331 | - | - | ||||||||||||||||||||||
Income tax and social contribution on realization of revaluation reserve of subsidiaries
|
17.d) | - | - | - | - | - | - | - | (46 | ) | - | (46 | ) | |||||||||||||||||||||
Valuation adjustments for financial Instruments
|
3.c) | - | - | - | - | - | 2,301 | - | - | - | 2,301 | |||||||||||||||||||||||
Currency translation of foreign Subsidiaries
|
3.n) | - | - | - | - | - | - | (13,745 | ) | - | - | (13,745 | ) | |||||||||||||||||||||
Treasury shares
|
- | 151 | - | - | - | - | - | - | 643 | 794 | ||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 140,531 | - | 140,531 | ||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 1,246 | 7,825 | 142,912 | 1,125,938 | (4,075 | ) | (5,302 | ) | 140,816 | (135,760 | ) | 4,958,839 | |||||||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the year
|
140,531 | 91,159 | 140,531 | 91,159 | ||||||||||||||||
Adjustments to reconcile net income to cash provided by
operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12
|
(141,539 | ) | (116,444 | ) | (25 | ) | 100 | ||||||||||||
Depreciation and amortization
|
- | - | 101,325 | 96,223 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 2,114 | 2,594 | ||||||||||||||||
Interest, monetary and exchange rate changes
|
7,851 | 45,546 | 92,437 | 86,483 | ||||||||||||||||
Deferred income tax and social contribution
|
10.b)
|
(519 | ) | (662 | ) | 25,537 | 7,456 | |||||||||||||
Minority interest in income
|
- | - | (3,193 | ) | 1,355 | |||||||||||||||
Proceeds from sale of fixed assets
|
- | - | (861 | ) | (3,038 | ) | ||||||||||||||
Others
|
- | - | 678 | (636 | ) | |||||||||||||||
Dividends received from subsidiaries
|
118,990 | 3,600 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade receivables
|
6
|
- | - | 15,400 | (22,323 | ) | ||||||||||||||
Inventories
|
7
|
- | - | (70,124 | ) | 162,759 | ||||||||||||||
Recoverable taxes
|
8
|
901 | (9,961 | ) | 9,619 | 16,816 | ||||||||||||||
Other receivables
|
(2,375 | ) | 832 | 4,537 | 81,044 | |||||||||||||||
Prepaid expenses
|
11
|
- | - | (24,716 | ) | (25,715 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(9,878 | ) | (227 | ) | (224,284 | ) | (103,311 | ) | ||||||||||||
Wages and employee benefits
|
- | 4 | (43,411 | ) | (37,357 | ) | ||||||||||||||
Taxes payable
|
(1,369 | ) | (103 | ) | 36,438 | 5,646 | ||||||||||||||
Income tax and social contribution
|
5 | - | 19,250 | (10,132 | ) | |||||||||||||||
Other payables
|
(198 | ) | (37 | ) | (25,287 | ) | (756 | ) | ||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Accounts receivable
|
6
|
- | - | 8,522 | 11,086 | |||||||||||||||
Tax credits
|
8
|
(4,425 | ) | - | (12,126 | ) | (4,105 | ) | ||||||||||||
Amounts in escrow
|
(15 | ) | (24 | ) | (2,635 | ) | 1,580 | |||||||||||||
Other receivables
|
- | - | 308 | 38 | ||||||||||||||||
Prepaid expenses
|
11
|
- | - | 431 | 834 | |||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
41 | - | (25,823 | ) | (1,025 | ) | ||||||||||||||
Other payables
|
- | 92 | 12,314 | 643 | ||||||||||||||||
Net cash provided by operating activities
|
108,001 | 13,775 | 36,956 | 357,418 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
||||||||||||||||
Cash flows from investment activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(20,000 | ) | (750,000 | ) | 27,146 | 120,288 | ||||||||||||||
Disposal (acquisition) of investments, net
|
12
|
- | - | - | (1,189,646 | ) | ||||||||||||||
Capital contributions to subsidiaries
|
12
|
- | (4,980 | ) | - | - | ||||||||||||||
Acquisition of fixed assets
|
13
|
- | - | (174,017 | ) | (104,109 | ) | |||||||||||||
Increase in intangible assets
|
14
|
- | - | (3,849 | ) | (10,026 | ) | |||||||||||||
Gain on sale of fixed assets
|
- | - | 4,459 | 8,749 | ||||||||||||||||
Net cash provided by (used in) investment activities
|
(20,000 | ) | (754,980 | ) | (146,261 | ) | (1,174,744 | ) | ||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16
|
- | - | 1,048,107 | 547,133 | |||||||||||||||
Amortization
|
16
|
- | (9,402 | ) | (1,147,087 | ) | (167,122 | ) | ||||||||||||
Payment of financial lease
|
16
|
- | - | - | (3,240 | ) | ||||||||||||||
Dividends paid
|
(158,736 | ) | (32 | ) | (163,079 | ) | (136 | ) | ||||||||||||
Reduction of minority interest
|
- | - | (11,369 | ) | - | |||||||||||||||
Related entities
|
9.a)
|
44,116 | 13,615 | (1,770 | ) | (698 | ) | |||||||||||||
Net cash provided by (used in) financing activities
|
(114,620 | ) | 4,181 | (275,198 | ) | 375,937 | ||||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (2,600 | ) | 5,018 | |||||||||||||||
Increase (decrease) in cash, banks and
short-term investments
|
(26,619 | ) | (737,024 | ) | (387,103 | ) | (436,371 | ) | ||||||||||||
Cash and cash equivalents at beginning of period
|
5
|
58,926 | 778,991 | 1,887,499 | 1,275,053 | |||||||||||||||
Cash and cash equivalents at end of period
|
5
|
32,307 | 41,967 | 1,500,396 | 838,682 | |||||||||||||||
•
|
Measured at fair value through income: financial assets held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as income, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed payments or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that were not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income, in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial instruments with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through income; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
% interest in the share capital
Mar. 31, 2010
|
% interest in the share capital
Dec. 31, 2009
|
||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Transultra - Armazenamento e Transporte Especializado Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Petrolog Serviços e Armazéns Gerais Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
AGT – Armazéns Gerais e Transportes Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
- | 50 | - | 50 | ||||||||||||
Ultracargo Argentina S.A.
|
Argentina
|
- | 100 | - | 100 | ||||||||||||
Melamina Ultra S.A. Indústria Química
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
- | 100 | - | 100 | ||||||||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Barrington S.L.
|
Spain
|
- | 100 | - | 100 | ||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno USA LLC
|
United States
|
- | 100 | - | 100 | ||||||||||||
Global Petroleum Products Trading Corp. (**)
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
- | 100 | - | 100 | ||||||||||||
U.A.T.S.P.E. Empreendimentos e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Maxfácil Participações S.A. (*)
|
Brazil
|
- | 50 | - | 50 | ||||||||||||
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Comercial Farroupilha Ltda.
|
Brazil
|
- | - | - | 100 | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
- | 56 | - | 56 | ||||||||||||
LPG International Inc.
|
Cayman Islands
|
- | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Sociedade Anônima de Óleo Galena-Signal
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33 | - | 33 | - |
(**)
|
New corporate name of Oxiteno International Corp., according to changes in December 2009.
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Cash and banks
|
||||||||||||||||
In local currency
|
- | 23 | 65,783 | 102,888 | ||||||||||||
In foreign currency
|
- | - | 15,086 | 25,452 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
32,307 | 58,903 | 1,419,527 | 1,759,159 | ||||||||||||
Total cash and cash equivalents
|
32,307 | 58,926 | 1,500,396 | 1,887,499 | ||||||||||||
·
|
Financial Investments
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
20,000 | - | 189,649 | 228,556 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 215,042 | 206,171 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | (36,138 | ) | (39,029 | ) | ||||||||||
Total of financial investments
|
20,000 | - | 368,553 | 395,698 | ||||||||||||
Current
|
20,000 | - | 365,511 | 388,505 | ||||||||||||
Non-current
|
- | - | 3,042 | 7,193 |
Consolidated
|
||||||||
03/31/2010
|
12/31/2009
|
|||||||
|
||||||||
Measured at fair value through income
|
1,383,389 | 1,720,130 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
397,498 | 427,534 | ||||||
Financial assets, except cash and banks
|
1,788,080 | 2,154,857 |
03/31/2010
|
12/31/2009
|
|||||||
Domestic customers
|
1,481,623 | 1,511,872 | ||||||
Customer financing - Ipiranga
|
519,279 | 512,614 | ||||||
Foreign customers
|
107,507 | 112,819 | ||||||
(-) Advances on negotiable instruments issued
|
(65,387 | ) | (72,144 | ) | ||||
(-) Allowance for doubtful accounts
|
(116,601 | ) | (114,460 | ) | ||||
1,926,421 | 1,950,701 | |||||||
Current
|
1,597,101 | 1,612,501 | ||||||
Non-current
|
329,320 | 338,200 |
Balance as of December 31, 2009
|
114,460 | |||
Additions
|
4,811 | |||
Write-offs
|
(2,670 | ) | ||
Balance as of March 31, 2010
|
116,601 |
03/31/2010
|
12/31/2009
|
|||||||||||||||||||||||
Provision for loss
|
Net balance
|
Provision for loss
|
Net balance
|
|||||||||||||||||||||
Cost
|
Cost
|
|||||||||||||||||||||||
Finished goods
|
181,406 | (13,252 | ) | 168,154 | 205,265 | (19,649 | ) | 185,616 | ||||||||||||||||
Work in process
|
3,322 | - | 3,322 | 1,925 | - | 1,925 | ||||||||||||||||||
Raw materials
|
127,478 | (74 | ) | 127,404 | 124,141 | (52 | ) | 124,089 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
22,055 | - | 22,055 | 24,769 | - | 24,769 | ||||||||||||||||||
Fuels, lubricants and greases
|
557,590 | (837 | ) | 556,753 | 477,017 | (1,310 | ) | 475,707 | ||||||||||||||||
Consumable materials and bottles for resale
|
36,797 | (970 | ) | 35,827 | 39,167 | (1,039 | ) | 38,128 | ||||||||||||||||
Advances to suppliers
|
86,677 | - | 86,677 | 77,865 | - | 77,865 | ||||||||||||||||||
Properties for resale
|
11,781 | - | 11,781 | 14,082 | - | 14,082 | ||||||||||||||||||
1,027,106 | (15,133 | ) | 1,011,973 | 964,231 | (22,050 | ) | 942,181 |
Balance as of December 31, 2009
|
22,050 | |||
Write-offs
|
(6,917 | ) | ||
Balance as of March 31, 2010
|
15,133 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
IRPJ and CSLL
|
58,889 | 55,365 | 122,955 | 108,776 | ||||||||||||
ICMS
|
- | - | 232,686 | 241,389 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (70,024 | ) | (70,986 | ) | ||||||||||
Adjustment to present value of ICMS on fixed assets - CIAP (see Notes 3.q)
|
- | - | (3,996 | ) | (3,830 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 78,156 | 78,684 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 7,484 | 9,762 | ||||||||||||
IPI
|
- | - | 2,741 | 3,721 | ||||||||||||
Others
|
20 | 20 | 5,676 | 5,821 | ||||||||||||
Total
|
58,930 | 55,406 | 375,678 | 373,337 | ||||||||||||
Current
|
37,344 | 38,245 | 310,542 | 320,161 | ||||||||||||
Non-current
|
21,586 | 17,161 | 65,136 | 53,176 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance as of December 31, 2009
|
70,986 | |||
Reversals
|
(653 | ) | ||
Write-offs
|
(309 | ) | ||
Balance as of March 31, 2010
|
70,024 |
Parent
|
||||||||||||
Loans / Account receivables
|
Debentures
|
Financial income
|
||||||||||
Assets
|
Assets
|
|||||||||||
Ipiranga Produtos de Petróleo S.A.
|
- | 750,000 | 23,566 | |||||||||
Total as of March 31, 2010
|
- | 750,000 | 23,566 | |||||||||
Total as of December 31, 2009
|
5,188 | 768,894 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 3,497 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 374 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
8,856 | - | - | 796 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 241,344 | ||||||||||||
Quattor Química S.A.
|
- | - | - | 1,363 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 4,058 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 112 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 276 | - | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,245 | - | - | ||||||||||||
Other
|
520 | 826 | 67 | - | ||||||||||||
Total as of March 31, 2010
|
9,376 | 4,071 | 829 | 251,058 | ||||||||||||
Total as of December 31, 2009
|
7,606 | 4,071 | 504 | 284,843 |
Consolidated
|
||||||||
Transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Copagaz Distribuidora de Gas Ltda.
|
1,013 | - | ||||||
Petróleo Brasileiro S.A. - Petrobras
|
27,999 | 5,858,988 | ||||||
Braskem S.A.
|
3,528 | 150,577 | ||||||
Oxicap Indústria de Gases Ltda.
|
2 | 2,756 | ||||||
Servgás Distribuidora de Gas S.A.
|
248 | - | ||||||
Liquigás Distribuidora S.A.
|
1,217 | - | ||||||
SHV Gás Brasil Ltda.
|
431 | - | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 222,051 | ||||||
Quattor Química S.A.
|
4,412 | 31,560 | ||||||
Total as of March 31, 2010
|
38,850 | 6,265,932 | ||||||
Total as of March 31, 2009
|
20,776 | 4,128,623 |
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and IPP, since RPR is proportionally consolidated and IPP is fully consolidated.
|
Date of award
|
Restricted shares awarded
|
Market value of shares (in R$)
|
Total compensation costs, including taxes
|
Accumulated compensation costs recorded
|
Accumulated compensation costs not recorded
|
|||||||||||||||
December 15, 2009
|
62,500 | 83.00 | 7,155 | (405 | ) | 6,750 | ||||||||||||||
October 7, 2008
|
174,000 | 39.97 | 9,593 | (2,444 | ) | 7,149 | ||||||||||||||
December 12, 2007
|
40,000 | 64.70 | 3,570 | (1,415 | ) | 2,155 | ||||||||||||||
November 9, 2006
|
51,800 | 46.50 | 3,322 | (1,135 | ) | 2,187 | ||||||||||||||
December 14, 2005
|
23,400 | 32.83 | 1,060 | (459 | ) | 601 | ||||||||||||||
October 4, 2004
|
41,975 | 40.78 | 2,361 | (1,299 | ) | 1,062 | ||||||||||||||
December 17, 2003
|
59,800 | 30.32 | 2,501 | (1,584 | ) | 917 | ||||||||||||||
453,475 | 29,562 | (8,741 | ) | 20,821 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Assets - Deferred income tax and social contribution on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 23,972 | 26,383 | ||||||||||||
Provisions for contingencies
|
161 | 147 | 57,380 | 68,695 | ||||||||||||
Provision for post-employment benefit (see Note 23.b)
|
- | - | 29,165 | 23,563 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 15,374 | 15,015 | ||||||||||||
Provision for goodwill paid on investments (see Note 14)
|
- | - | 369,221 | 390,267 | ||||||||||||
Other provisions
|
- | 84 | 22,785 | 35,389 | ||||||||||||
Tax losses and negative tax base for the social contribution to offset
|
589 | - | 103,232 | 82,203 | ||||||||||||
Total
|
750 | 231 | 621,129 | 641,515 | ||||||||||||
|
||||||||||||||||
Current
|
589 | 84 | 203,785 | 168,774 | ||||||||||||
Non-current
|
161 | 147 | 417,344 | 472,741 | ||||||||||||
Liabilities - Deferred income tax and social contribution on:
|
||||||||||||||||
Revaluation of fixed assets
|
- | - | 400 | 421 | ||||||||||||
Accelerated depreciation
|
- | - | 120 | 125 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 5,811 | 4,753 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 2,680 | 1,645 | ||||||||||||
Transition Tax Regime (RTT) effect
|
- | - | 10,187 | 6,552 | ||||||||||||
Total
|
- | - | 19,198 | 13,496 | ||||||||||||
Current
|
- | - | 1,698 | 916 | ||||||||||||
Non-current
|
- | - | 17,500 | 12,580 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
589 | 203,785 | ||||||
From 1 to 2 years
|
- | 108,750 | ||||||
From 2 to 3 years
|
161 | 96,921 | ||||||
From 3 to 5 years
|
- | 144,375 | ||||||
From 5 to 7 years
|
- | 45,793 | ||||||
From 7 to 10 years
|
- | 21,505 | ||||||
750 | 621,129 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Earnings (loss) before taxation and equity in income of affiliates, after employee profit sharing
|
(1,523 | ) | (25,947 | ) | 186,646 | 121,916 | ||||||||||
Official tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income tax and social contribution at the official tax rates
|
518 | 8,822 | (63,460 | ) | (41,451 | ) | ||||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible expenses/nontaxable revenues
|
(4 | ) | - | 980 | 315 | |||||||||||
Adjustment to estimated income
|
- | - | 6,151 | 2,773 | ||||||||||||
Interest on equity
|
- | (8,160 | ) | - | - | |||||||||||
Workers Meal Program (PAT)
|
- | - | 41 | 120 | ||||||||||||
Other adjustments
|
1 | - | (164 | ) | 2,007 | |||||||||||
Income tax and social contribution before tax incentives
|
515 | 662 | (56,452 | ) | (36,236 | ) | ||||||||||
Tax incentives - ADENE
|
- | - | 7,119 | 6,934 | ||||||||||||
Income tax and social contribution in the income statement
|
515 | 662 | (49,333 | ) | (29,302 | ) | ||||||||||
Current
|
(4 | ) | - | (30,915 | ) | (28,780 | ) | |||||||||
Deferred
|
519 | 662 | (25,537 | ) | (7,456 | ) | ||||||||||
Tax incentives - ADENE
|
- | - | 7,119 | 6,934 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
|||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 |
2016
|
|||
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75 |
2013
|
|||
Suape base
|
75 |
2018
|
||||
Aracaju base
|
75 |
2017
|
||||
Caucaia base
|
75 |
2012
|
||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75 |
2012
|
|||
Suape terminal
|
75 |
2015
|
11
|
Prepaid expenses (Consolidated)
|
03/31/2010
|
12/31/2009
|
|||||||
Rents | 35,707 | 34,336 | ||||||
Advertising and publicity
|
17,712 | 2,614 | ||||||
Insurance premiums
|
10,455 | 3,213 | ||||||
Purchases of meal and transportation tickets
|
3,305 | 3,443 | ||||||
Taxes and other prepaid expenses
|
19,722 | 18,148 | ||||||
86,901 | 61,754 | |||||||
Current
|
47,548 | 22,832 | ||||||
Non-current
|
39,353 | 38,922 |
12
|
Investments
|
Investments
|
Equity
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Ipiranga Produtos de Petróleo
|
2,850,117 | 2,730,652 | 119,511 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
1,559,238 | 1,572,801 | 65 | 8,899 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
673,655 | 654,923 | 18,732 | 6,979 | ||||||||||||
Sociedade Brasileira de Participações Ltda.
|
- | - | - | (17,076 | ) | |||||||||||
Refinaria de Petróleo Riograndense S.A. (joint control)
|
2,522 | (2,623 | ) | 3,231 | 3,417 | |||||||||||
Companhia Brasileira de Petróleo Ipiranga
|
- | - | - | 114,225 | ||||||||||||
5,085,532 | 4,955,753 | 141,539 | 116,444 |
Investments
|
Equity
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A. (i)
|
6,638 | 6,623 | 15 | (98 | ) | |||||||||||
Química da Bahia Indústria e Comércio S.A. (i)
|
3,746 | 3,748 | (2 | ) | (22 | ) | ||||||||||
Oxicap Indústria de Gases Ltda. (i)
|
2,102 | 2,090 | 12 | 20 | ||||||||||||
12,486 | 12,461 | 25 | (100 | ) | ||||||||||||
|
03/31/2010
|
|
12/31/2009
|
|||||||||||||||||||||
Weighted
average term of depreciation
(years)
|
Cost
|
Accumulated depreciation
|
Provision
for loss
|
Net
|
Net
|
|||||||||||||||||||
Lands
|
- | 391,108 | - | (197 | ) | 390,911 | 390,215 | |||||||||||||||||
Buildings
|
20 | 1,062,504 | (432,787 | ) | - | 629,717 | 632,992 | |||||||||||||||||
Leasehold improvements(*)
|
10 | 365,077 | (176,426 | ) | - | 188,651 | 193,952 | |||||||||||||||||
Machinery and equipment(*)
|
11 | 2,505,137 | (1,029,216 | ) | (1,697 | ) | 1,474,224 | 1,462,125 | ||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
14 | 1,349,108 | (787,596 | ) | - | 561,512 | 557,359 | |||||||||||||||||
LPG tanks and bottles
|
13 | 345,381 | (191,680 | ) | - | 153,701 | 135,709 | |||||||||||||||||
Vehicles
|
11 | 237,228 | (180,139 | ) | - | 57,089 | 55,813 | |||||||||||||||||
Furniture and utensils
|
7 | 96,379 | (55,976 | ) | - | 40,403 | 40,742 | |||||||||||||||||
Construction in progress
|
- | 239,148 | - | - | 239,148 | 201,378 | ||||||||||||||||||
Advances to suppliers
|
- | 25,991 | - | - | 25,991 | 79,569 | ||||||||||||||||||
Imports in progress
|
- | 71,835 | - | - | 71,835 | 4,738 | ||||||||||||||||||
Computer equipment
|
5 | 175,738 | (141,973 | ) | - | 33,765 | 36,682 | |||||||||||||||||
6,864,634 | (2,995,793 | ) | (1,894 | ) | 3,866,947 | 3,791,274 |
Balance as of Dec. 31, 2009
|
Additions
|
Deprecia-tion
|
Transfer
|
Write-offs
|
Exchange rate
|
Balance as of Mar. 31, 2010
|
||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Lands
|
390,412 | 391 | - | 147 | - | 158 | 391,108 | |||||||||||||||||||||
Buildings
|
1,054,545 | 1,834 | - | 6,595 | (107 | ) | (363 | ) | 1,062,504 | |||||||||||||||||||
Leasehold improvements
|
362,812 | 1,742 | - | 735 | (208 | ) | (4 | ) | 365,077 | |||||||||||||||||||
Machinery and equipment
|
2,447,581 | 35,884 | - | 23,771 | (1,811 | ) | (288 | ) | 2,505,137 | |||||||||||||||||||
Light fuel/lubricant distribution equipment and facilities
|
1,330,229 | 20,460 | - | 711 | (2,292 | ) | - | 1,349,108 | ||||||||||||||||||||
LPG tanks and bottles
|
326,671 | 24,084 | - | - | (5,374 | ) | - | 345,381 | ||||||||||||||||||||
Vehicles
|
238,006 | 1,950 | - | 1,175 | (3,400 | ) | (503 | ) | 237,228 | |||||||||||||||||||
Furniture and utensils
|
93,994 | 2,358 | - | 50 | (65 | ) | 42 | 96,379 | ||||||||||||||||||||
Construction in progress
|
201,378 | 69,943 | - | (31,623 | ) | (8 | ) | (542 | ) | 239,148 | ||||||||||||||||||
Advances to suppliers
|
79,569 | 10,270 | - | (63,848 | ) | - | - | 25,991 | ||||||||||||||||||||
Imports in progress
|
4,738 | 4,810 | - | 62,287 | - | - | 71,835 | |||||||||||||||||||||
Computer equipment
|
175,720 | 672 | - | - | (265 | ) | (389 | ) | 175,738 | |||||||||||||||||||
6,705,655 | 174,398 | - | - | (13,530 | ) | (1,889 | ) | 6,864,634 | ||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||
Buildings
|
(421,553 | ) | - | (11,334 | ) | - | 100 | - | (432,787 | ) | ||||||||||||||||||
Leasehold improvements
|
(168,860 | ) | - | (7,628 | ) | - | 62 | - | (176,426 | ) | ||||||||||||||||||
Machinery and equipment
|
(983,759 | ) | - | (47,211 | ) | - | 976 | 778 | (1,029,216 | ) | ||||||||||||||||||
Light fuel/lubricant distribution equipment and facilities
|
(772,870 | ) | - | (16,687 | ) | - | 1,961 | - | (787,596 | ) | ||||||||||||||||||
LPG tanks and bottles
|
(190,962 | ) | - | (4,148 | ) | - | 3,430 | - | (191,680 | ) | ||||||||||||||||||
Vehicles
|
(182,193 | ) | - | (947 | ) | - | 2,821 | 180 | (180,139 | ) | ||||||||||||||||||
Furniture and utensils
|
(53,252 | ) | - | (2,770 | ) | - | 52 | (6 | ) | (55,976 | ) | |||||||||||||||||
Computer equipment
|
(139,038 | ) | - | (3,352 | ) | - | 253 | 164 | (141,973 | ) | ||||||||||||||||||
(2,912,487 | ) | - | (94,077 | ) | - | 9,655 | 1,116 | (2,995,793 | ) | |||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||
Lands
|
(197 | ) | - | - | - | - | - | (197 | ) | |||||||||||||||||||
Machinery and equipment
|
(1,697 | ) | - | - | - | - | - | (1,697 | ) | |||||||||||||||||||
(1,894 | ) | - | - | - | - | - | (1,894 | ) | ||||||||||||||||||||
Net
|
3,791,274 | 174,398 | (94,077 | ) | - | (3,875 | ) | (773 | ) | 3,866,947 |
Weighted
average term of amortization (years)
|
03/31/2010
|
12/31/2009
|
||||||||||||||||||||||
Cost
|
Accumulated amortization
|
Provision
for losses
|
Net
|
Net
|
||||||||||||||||||||
Goodwill, net of tax effects
|
- | 864,114 | (103,046 | ) | - | 761,068 | 761,068 | |||||||||||||||||
Software
|
5 | 232,319 | (164,902 | ) | - | 67,417 | 69,712 | |||||||||||||||||
Technology
|
5 | 23,659 | (8,379 | ) | - | 15,280 | 16,378 | |||||||||||||||||
Commercial property rights
|
33 | 16,334 | (3,456 | ) | - | 12,878 | 13,015 | |||||||||||||||||
Market rights
|
5 | 17,681 | (15,254 | ) | - | 2,427 | 2,679 | |||||||||||||||||
Others
|
10 | 3,981 | (791 | ) | (1,518 | ) | 1,672 | 1,696 | ||||||||||||||||
1,158,088 | (295,828 | ) | (1,518 | ) | 860,742 | 864,548 |
Goodwill, net of tax effects
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2009
|
761,068 | 69,712 | 16,378 | 13,015 | 2,679 | 1,696 | 864,548 | |||||||||||||||||||||
Additions
|
- | 3,738 | - | - | 120 | 7 | 3,865 | |||||||||||||||||||||
Amortization
|
- | (6,033 | ) | (1,098 | ) | (137 | ) | (372 | ) | (31 | ) | (7,671 | ) | |||||||||||||||
Balance as of March 31, 2010
|
761,068 | 67,417 | 15,280 | 12,878 | 2,427 | 1,672 | 860,742 | |||||||||||||||||||||
Weighted average term of amortization
(years)
|
- | 5 | 5 | 33 | 5 | 10 |
Goodwill on the acquisition of:
|
||||
Ipiranga
|
276,724 | |||
União Terminais
|
211,089 | |||
Texaco
|
264,327 | |||
Others
|
8,928 | |||
761,068 |
•
|
On July 11, 2002, the subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a like period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
03/31/2010
|
12/31/2009
|
|||||||||||||||||||
Weighted average term of amortization
(years)
|
||||||||||||||||||||
Cost
|
Accumulated amortization
|
Net
|
Net
|
|||||||||||||||||
Restructuring costs
|
4 | 25,911 | (17,320 | ) | 8,591 | 9,819 |
Description
|
03/31/2010
|
12/31/2009
|
Index/Currency
|
Weighted average financial charges
Dec. 31, 2009 - % p.a.
|
Maturity
|
|||||||||||||||
Foreign currency:
|
||||||||||||||||||||
Notes in the foreign market (b)
|
449,170 | 431,029 |
US$
|
+7.2 | 2015 | |||||||||||||||
Syndicated loan (c)
|
106,960 | 104,076 |
US$ + LIBOR (i)
|
+1.2 | 2011 | |||||||||||||||
ACC
|
106,881 | 118,640 |
US$
|
+2.1 |
<271 days
|
|||||||||||||||
BNDES
|
55,086 | 46,936 |
US$
|
+5.9 |
2010 to 2016
|
|||||||||||||||
FINIMP – RPR
|
17,094 | 16,588 |
US$
|
+3.5 | 2010 | |||||||||||||||
Financial institutions
|
15,659 | 12,166 |
MX$ + TIIE (ii)
|
+2.2 |
2010 to 2014
|
|||||||||||||||
Financial institutions
|
8,511 | 9,639 |
US$ + LIBOR (i)
|
+1.9 |
2010 to 2011
|
|||||||||||||||
FINIMP – Tequimar
|
847 | 814 |
US$
|
+7.0 | 2012 | |||||||||||||||
Financial institutions
|
509 | 1,011 |
Bs (iii)
|
+20.4 |
2010 to 2013
|
|||||||||||||||
BNDES (d)
|
274 | 448 |
UMBNDES (iv)
|
+8.0 |
2010 to 2011
|
|||||||||||||||
Subtotal
|
760,991 | 741,347 | ||||||||||||||||||
Local currency:
|
||||||||||||||||||||
Debentures (e)
|
1,215,750 | 1,187,866 |
CDI
|
108.5 | 2012 | |||||||||||||||
BNDES (d)
|
1,106,263 | 1,027,418 |
TJLP (v)
|
+3.7 |
2010 to 2019
|
|||||||||||||||
Banco do Brasil – prefixed (f)
|
840,816 | - | R$ | +11.5 |
2012 to 2013
|
|||||||||||||||
Loan - MaxFácil
|
113,055 | 110,816 |
CDI
|
100.0 | 2010 | |||||||||||||||
Banco do Nordeste do Brasil
|
109,290 | 112,602 | R$ |
+8.5(vi)
|
2018 | |||||||||||||||
FINEP
|
63,661 | 68,104 |
TJLP (v)
|
+0.9 |
2010 to 2014
|
|||||||||||||||
Banco do Brasil – postfixed (f)
|
57,113 | 532,185 |
CDI
|
95.0 | 2010 | |||||||||||||||
Working capital loan – União Vopak/RPR
|
30,217 | 18,497 |
CDI
|
121.3 |
2010 to 2013
|
|||||||||||||||
BNDES (d)
|
21,222 | 12,323 | R$ | +4.8 |
2015 to 2019
|
|||||||||||||||
FINAME
|
12,104 | 16,680 |
TJLP (v)
|
+3.2 |
2010 to 2013
|
|||||||||||||||
Postfixed finance lease (h)
|
10,447 | 13,240 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Prefixed finance lease (h)
|
1,989 | 2,125 | R$ | +13.6 |
2010 to 2014
|
|||||||||||||||
Others
|
1,757 | 2,159 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Financial institutions
|
- | 2,180 | R$ | +10.1 | 2010 | |||||||||||||||
Caixa Econômica Federal (g)
|
- | 495,286 |
CDI
|
120.0 | 2012 | |||||||||||||||
Subtotal
|
3,583,684 | 3,601,481 | ||||||||||||||||||
Total of financing, debentures and finance lease
|
4,344,675 | 4,342,828 | ||||||||||||||||||
Current
|
642,959 | 1,020,318 | ||||||||||||||||||
Non-current
|
3,701,716 | 3,322,510 |
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican peso; TIIE = Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivar Forte.
|
(iv)
|
UMBNDES = monetary unit of BNDES (Banco Nacional de Desenvolvimento Econômico e Social) is a “basket of currencies” representing the composition of foreign currency debt obligations of BNDES. As of March 2010, 96% of this composition reflected the U.S. dollar.
|
(v)
|
TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On March 31, 2010, TJLP was fixed at 6% p.a.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On March 31, 2010, the FNE interest rate was 10% p.a. Over the interest, there is a compliance bonus of 15%.
|
03/31/2010
|
12/31/2009
|
|||||||
From 1 to 2 years
|
947,937 | 919,214 | ||||||
From 2 to 3 years
|
2,027,917 | 1,701,962 | ||||||
From 3 to 4 years
|
117,959 | 111,216 | ||||||
From 4 to 5 years
|
68,407 | 66,603 | ||||||
More than 5 years
|
539,496 | 523,515 | ||||||
3,701,716 | 3,322,510 |
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with related parties in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
•
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
May 19, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
100% CDI + 3.0% p.a.
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108,5% CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
03/31/2010
|
12/31/2009
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment and vehicles
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Fixed assets net of depreciation
|
21,736 | 3,298 | 22,470 | 3,685 | ||||||||||||
Financing
|
10,446 | 1,990 | 13,151 | 2,214 | ||||||||||||
Current
|
8,819 | 572 | 10,079 | 649 | ||||||||||||
Non-current
|
1,627 | 1,418 | 3,072 | 1,565 |
03/31/2010
|
12/31/2009
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment and vehicles
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Up to 1 year
|
9,017 | 789 | 10,308 | 884 | ||||||||||||
More than 1 year
|
1,662 | 1,653 | 3,140 | 1,849 | ||||||||||||
10,679 | 2,442 | 13,448 | 2,733 |
Effective rate of transaction costs (% p.a.)
|
Balance as of Dec. 31, 2009
|
Incurred cost
|
Amortization
|
Balance as of Mar. 31, 2010
|
||||||||||||||||||
Debentures (e)
|
0.6 | % | 19,844 | - | (1,382 | ) | 18,462 | |||||||||||||||
Caixa Econômica Federal 1
|
0.8 | % | 8,071 | - | (8,071 | ) | - | |||||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 5,148 | - | (102 | ) | 5,046 | |||||||||||||||
Banco do Brasil – postfixed
|
0.2 | % | 94 | - | (94 | ) | - | |||||||||||||||
Banco do Brasil – prefixed 1
|
0.6 | % | - | 8,385 | (144 | ) | 8,241 | |||||||||||||||
Others
|
0.8 | % | 959 | 234 | (187 | ) | 1,006 | |||||||||||||||
Total
|
34,116 | 8,619 | (9,980 | ) | 32,755 |
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
|
||||||||||||||||||||||
Debentures (e)
|
7,257 | 6,138 | 5,067 | - | - | - | 18,462 | |||||||||||||||||||||
Banco do Brasil – prefixed
|
3,379 | 2,009 | 2,853 | - | - | - | 8,241 | |||||||||||||||||||||
Notes in the foreign market (b)
|
878 | 878 | 878 | 878 | 878 | 656 | 5,046 | |||||||||||||||||||||
Others
|
517 | 331 | 68 | 52 | 34 | 4 | 1,006 | |||||||||||||||||||||
Total
|
12,031 | 9,356 | 8,866 | 930 | 912 | 660 | 32,755 |
03/31/2010
|
12/31/2009
|
|||||||
Parent company shareholders’ equity
|
4,973,935 | 4,845,164 | ||||||
Treasury shares held by subsidiaries – net of realization
|
(12,040 | ) | (12,683 | ) | ||||
Capital reserve from sale of treasury shares to subsidiaries – net of realization
|
(3,056 | ) | (3,207 | ) | ||||
Consolidated shareholders’ equity
|
4,958,839 | 4,829,274 |
03/31/2010
|
03/31/2009
|
|||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Others
|
Consolidated
|
Consolidated
|
||||||||||||||||||||||
Net revenue
|
841,079 | 472,058 | 60,606 | 8,561,326 | 5,729 | 9,940,798 | 6,411,386 | |||||||||||||||||||||
Operating earnings before financial revenues (expenses), other revenues and equity in income of affiliates
|
38,254 | 13,500 | 22,737 | 177,372 | 9,214 | 261,077 | 177,869 | |||||||||||||||||||||
Total assets
|
1,329,796 | 2,653,175 | 926,271 | 5,374,944 | 514,845 | 10,799,031 | 10,080,489 |
03/31/2010
|
03/31/2009
|
|||||||
Financial revenues:
|
||||||||
Interest on financial investments
|
35,838 | 49,618 | ||||||
Interest from customers
|
9,022 | 7,693 | ||||||
Other revenues
|
1,352 | 1,202 | ||||||
46,212 | 58,513 | |||||||
Financial expenses:
|
||||||||
Interest on financing
|
(62,311 | ) | (104,592 | ) | ||||
Interest on debentures
|
(27,957 | ) | - | |||||
Interest on finance lease
|
(373 | ) | (773 | ) | ||||
Bank charges, IOF, and other charges
|
(7,684 | ) | (8,599 | ) | ||||
Monetary changes and changes in exchange rates, net of
income from hedging instruments
|
(5,276 | ) | (977 | ) | ||||
Provisions updating and other expenses (*)
|
(17,903 | ) | (2,563 | ) | ||||
(121,504 | ) | (117,504 | ) | |||||
Financial income
|
(75,292 | ) | (58,991 | ) |
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee, set up more than 10 years ago and composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
Amounts in millions of Reais
|
03/31/2010
|
12/31/2009
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except instrument of protection)
|
230.1 | 231.6 | ||||||
Foreign trade receivables, net of advances on export contract
and provision for loss
|
41.7 | 40.1 | ||||||
Advances to foreign suppliers, net of accounts payable
arising from imports
|
- | 43.4 | ||||||
Investments in foreign subsidiaries
|
58.8 | 59.8 | ||||||
330.6 | 374.9 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(743.9 | ) | (724.8 | ) | ||||
Accounts payable arising from imports, net of advances to foreign suppliers
|
(7.1 | ) | - | |||||
(751.0 | ) | (724.8 | ) | |||||
Currency hedging instruments
|
211.7 | 227.9 | ||||||
Net asset (liability) position
|
(208.7 | ) | (122.0 | ) | ||||
Net asset (liability) position – RPR1
|
44.6 | 87.0 | ||||||
Net asset (liability) position – Total
|
(164.1 | ) | (35.0 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of March 31, 2010 of RPR reflects the amount of R$ 63.4 million of contracted exchange rate swaps primarily to protect the future import of oil, net of (i) R$ 17.1 million of financing in foreign currency and (ii) R$ 1.7 million of suppliers in foreign currency.
|
Swap contracts
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or receivable for the period (Mar. 31, 2009)
|
|||||||||||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
Amount receivable
|
Amount payable
|
|||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
||||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Bradesco, Citibank,
|
Apr 2010 to
|
USD 188.7
|
USD 202.8
|
340.6 | 350.8 | 340.6 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
Goldman Sachs,
|
Dec 2015
|
(USD 188.7)
|
(USD 202.8)
|
(369.2 | ) | (385.5 | ) | - | 369.2 | ||||||||||||||||||
Total result
|
HSBC, Itaú, Santander
|
- | - | (28.6 | ) | (34.7 | ) | 340.6 | 369.2 | |||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
||||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Bradesco, Citibank,
|
Apr 2010 to
|
USD 70.2
|
USD 69.2
|
127.1 | 122.1 | 127.1 | - | ||||||||||||||||||||
Payables in U.S. dollars
|
Itaú
|
Jul 2010
|
(USD 70.2)
|
USD (69.2)
|
(124.2 | ) | (118.9 | ) | - | 124.2 | ||||||||||||||||||
Total result
|
- | - | 2.9 | 3.2 | 127.1 | 124.2 | ||||||||||||||||||||||
c – Interest rate swaps in R$
|
||||||||||||||||||||||||||||
Receivables in predetermined interest rate
|
Banco do Brasil
|
Feb 2012 to
|
R$ 853.0 | 852.9 | 852.9 | - | ||||||||||||||||||||||
Payables in CDI interest rate
|
Mar 2013
|
(R$ 853.0 | ) | (856.7 | ) | - | 856.7 | |||||||||||||||||||||
Total result
|
- | (3.8 | ) | 852.9 | 856.7 | |||||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
||||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
Itaú
|
Jun 2011
|
USD 60.0
|
USD 60.0
|
103.6 | 100.7 | 103.6 | - | ||||||||||||||||||||
Payables in fixed interest rate in U.S. dollars |
|
|
(USD 60.0)
|
(USD 60.0)
|
(108.4 | ) | (104.7 | ) | - | 108.4 | ||||||||||||||||||
Total result
|
- | - | (4.8 | ) | (4.0 | ) | 103.6 | 108.4 | ||||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
||||||||||||||||||||||||||||
Receivables in U.S. dollars
|
USD 36.4
|
USD 73.3
|
63.4 | 125.9 | 63.4 | - | ||||||||||||||||||||||
Payables in predetermined interest rate in R$
|
Banco do Brasil, HSBC
|
Apr 2010 to
Nov 2010
|
(USD 36.4)
|
(USD 73.3)
|
(63.0 | ) | (127.8 | ) | - | 63.0 | ||||||||||||||||||
Total result
|
|
- | - | 0.4 | (1.9 | ) | 63.4 | 63.0 | ||||||||||||||||||||
Total gross result
|
- | - | (33.9 | ) | (37.4 | ) | 1,487.6 | 1,521.5 | ||||||||||||||||||||
Income tax
|
- | - | (2.2 | ) | (1.6 | ) | (2.2 | ) | - | |||||||||||||||||||
Total net result
|
- | - | (36.1 | ) | (39.0 | ) | 1,485.4 | 1,521.5 |
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
a –Exchange rate swaps receivable in U.S. dollars
|
(0.8 | ) | - | |||||
b – Exchange rate swaps payable in U.S. dollars
|
(1.5 | ) | - | |||||
c - Interest rate swaps in R$
|
1.2 | - | ||||||
d - Interest rate swaps in U.S. dollars
|
(0.8 | ) | 0.1 | |||||
e - NDFs (non-deliverable forwards) - RPR
|
0.7 | 1.7 | ||||||
Total
|
(1.2 | ) | 1.8 |
03/31/2010
|
12/31/2009
|
|||||||||||||||
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
80,869 | 80,869 | 128,340 | 128,340 | ||||||||||||
Currency and interest hedging instruments
|
(36,138 | ) | (36,138 | ) | (39,029 | ) | (39,029 | ) | ||||||||
Financial investments
|
1,824,218 | 1,824,218 | 2,193,886 | 2,193,886 | ||||||||||||
1,868,949 | 1,868,949 | 2,283,197 | 2,283,197 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
3,116,489 | 3,161,295 | 3,139,597 | 3,173,121 | ||||||||||||
Debentures
|
1,215,750 | 1,213,654 | 1,187,866 | 1,187,866 | ||||||||||||
Finance lease
|
12,436 | 12,436 | 15,365 | 15,365 | ||||||||||||
4,344,675 | 4,387,385 | 4,342,828 | 4,376,352 | |||||||||||||
•
|
The fair values of cash on current account are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial statements, which correspond to their fair value.
|
•
|
Financial investments in CDBs and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of March 31, 2010 and December 31, 2009. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries used quotes provided by the transaction counterparties.
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Currency swaps receivable in U.S. dollars
|
|||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
79,184 | 184,024 | 288,865 | |||||||||
(2) Debts in dollars
|
appreciation
|
(79,170 | ) | (183,978 | ) | (288,785 | ) | ||||||
(1)+(2)
|
Net Effect
|
14 | 47 | 80 | |||||||||
Currency swaps payable in U.S. dollars
|
|||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar devaluation
|
(1,007 | ) | (32,520 | ) | (64,034 | ) | ||||||
(4) Gross margin of Oxiteno
|
1,007 | 32,520 | 64,034 | ||||||||||
(3)+(4)
|
Net Effect
|
- | - | - | |||||||||
NDF exchange (RPR)
|
|||||||||||||
(5) NDF Receivables in U.S. Dollars
|
Dollar appreciation
|
1,248 | 17,781 | 34,314 | |||||||||
(6) Petroleum imports / FINIMP
|
(1,248 | ) | (17,781 | ) | (34,314 | ) | |||||||
(5)+(6)
|
Net Effect
|
- | - | - |
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) LIBOR / fixed rate swap
|
Increase in
|
614 | 917 | 1,219 | |||||||||
(2) LIBOR Debt
|
LIBOR
|
(619 | ) | (925 | ) | (1,230 | ) | ||||||
(1)+(2)
|
Net Effect
|
(5 | ) | (8 | ) | (11 | ) |
Interest rate swap (in R$)
|
|||||||||||||
(1) CDI / fixed rate swap
|
Increase in
|
426 | (53,411 | ) | 102,433 | ||||||||
(2) Fixed rate debt
|
prefixed rate
|
(426 | ) | 53,408 | (102,429 | ) | |||||||
(1)+(2)
|
Net Effect
|
- | (3 | ) | (4 | ) |
Provisions
|
Balance as of Dec. 31, 2009
|
Amnesty Adoption
|
Additions
|
Write-offs
|
Adjustments
|
Balance as of Mar. 31, 2010
|
||||||||||||||||||
IRPJ and CSLL
|
182,103 | (19,670 | ) | 2,391 | - | 2,527 | 167,351 | |||||||||||||||||
PIS and COFINS
|
67,990 | - | 2,413 | - | 938 | 71,341 | ||||||||||||||||||
ICMS
|
192,544 | - | - | - | 1,017 | 193,561 | ||||||||||||||||||
INSS
|
8,527 | - | - | (1,385 | ) | 159 | 7,301 | |||||||||||||||||
Civil litigation
|
31,923 | - | 5 | (1,089 | ) | 618 | 31,457 | |||||||||||||||||
Labor litigation
|
9,026 | - | 847 | (1,425 | ) | 151 | 8,599 | |||||||||||||||||
Others
|
6,905 | - | 594 | (2,678 | ) | 36 | 4,857 | |||||||||||||||||
(-) Amounts in escrow
|
(204,283 | ) | - | (9,703 | ) | - | (2,933 | ) | (216,919 | ) | ||||||||||||||
Total
|
294,735 | (19,670 | ) | (3,453 | ) | (6,577 | ) | 2,513 | 267,548 |
Minimum purchase commitment (accumulated first quarter)
|
Accumulated demand First quarter(actual)
|
|||||||||||||||
03/31/2010
|
31/03/2009
|
03/31/2010
|
31/03/2009
|
|||||||||||||
In tons of ethylene
|
40,551(*) | 46,849 | 42,697 | 32,182 |
03/31/2010
|
12/31/2009
|
|||||||
Up to 1 year
|
554 | 554 | ||||||
More than 1 year
|
553 | 692 | ||||||
1,107 | 1,246 |
Mar-31-10
|
||||||||||||
Common
|
Preferred
|
Total
|
||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
Board of Directors¹
|
46 | 42,007 | 42,053 | |||||||||
Officers²
|
- | 260,775 | 260,775 | |||||||||
Fiscal Council
|
- | 1,100 | 1,100 |
1
|
Shares owned by members of the Board of Directors which were not included in Controlling Shareholders’ position.
|
2
|
Shares owned by Officers which were not included in Controlling Shareholders' position
|
Mar-31-10
|
Mar-31-09 | |||||||||||||||||||||||
Common
|
Preferred
|
Total
|
Common
|
Preferred
|
Total
|
|||||||||||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | 33,748,057 | 294,732 | 34,042,789 | ||||||||||||||||||
Board of Directors¹
|
46 | 42,007 | 42,053 | 46 | 7 | 53 | ||||||||||||||||||
Officers²
|
- | 260,775 | 260,775 | - | 251,073 | 251,073 | ||||||||||||||||||
Fiscal Council
|
- | 1,100 | 1,100 | - | 1,071 | 1,071 |
1
|
Shares owned by member of the Board of Directors which were not included in Controlling Shareholders’ position |
2
|
Shares owned by Officers which were not included in Controlling Shareholders’ position |
Common
|
Preferred
|
Total
|
||||||||||
Total Shares
|
49,429,897 | 86,666,102 | 136,095,999 | |||||||||
( - ) Shares held in treasury
|
6,617 | 2,138,772 | 2,145,389 | |||||||||
( - ) Shares owned by Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
( - ) Shares owned by Management
|
46 | 302,782 | 302,828 | |||||||||
( - ) Shares owned by affiliates*
|
- | 192,700 | 192,700 | |||||||||
Free-float
|
15,675,177 | 83,991,577 | 99,666,754 | |||||||||
% Free-float / Total Shares
|
31.71 | % | 96.91 | % | 73.23 | % |
ULTRAPAR PARTICIPAÇÕES S.A.
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Ultra S.A. Participações
|
32,646,694 | 66.05 | % | 12 | 0.00 | % | 32,646,706 | 23.99 | % | |||||||||||||||
Aberdeen Asset Management PLC1
|
- | - | 11,942,785 | 13.78 | % | 11,942,785 | 8.78 | % | ||||||||||||||||
Parth Investments Company2
|
9,311,730 | 18.84 | % | 1,396,759 | 1.61 | % | 10,708,489 | 7.87 | % | |||||||||||||||
Caixa de Previdência dos Funcionários do Banco do Brasil3
|
- | - | 8,949,824 | 10.33 | % | 8,949,824 | 6.58 | % | ||||||||||||||||
Monteiro Aranha S.A.4
|
5,212,637 | 10.55 | % | 1,011,888 | 1.17 | % | 6,224,525 | 4.57 | % | |||||||||||||||
Dodge & Cox, Inc.5
|
- | - | 6,067,632 | 7.00 | % | 6,067,632 | 4.46 | % | ||||||||||||||||
Genesis Asset Managers LLP1
|
- | - | 4,341,794 | 5.01 | % | 4,341,794 | 3.19 | % | ||||||||||||||||
Shares held in treasury
|
6,617 | 0.01 | % | 2,138,772 | 2.47 | % | 2,145,389 | 1.58 | % | |||||||||||||||
Others
|
2,252,219 | 4.56 | % | 50,816,636 | 58.63 | % | 53,068,855 | 38.99 | % | |||||||||||||||
TOTAL
|
49,429,897 | 100.00 | % | 86,666,102 | 100.00 | % | 136,095,999 | 100.00 | % |
1 Fund managers headquartered in England (according to relevant shareholder position notice disclosed by the respective funds)
|
||||||
2 Company headquartered outside of Brazil, ownership information is not available
|
||||||
3 Pension fund of employees of Banco do Brasil headquartered in Brazil
|
||||||
4 Brazilian public listed company, ownership information is publicly available
|
||||||
5 Fund manager headquartered in the United States
|
||||||
ULTRA S.A. PARTICIPAÇÕES
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Fábio Igel
|
12,065,160 | 19.09 | % | 4,954,685 | 19.55 | % | 17,019,845 | 19.22 | % | |||||||||||||||
Ana Maria Villela Igel
|
2,570,136 | 4.07 | % | 9,208,690 | 36.34 | % | 11,778,826 | 13.30 | % | |||||||||||||||
Christy Participações Ltda.
|
6,425,199 | 10.17 | % | 4,990,444 | 19.69 | % | 11,415,643 | 12.89 | % | |||||||||||||||
Paulo Guilherme Aguiar Cunha
|
10,654,109 | 16.86 | % | - | - | 10,654,109 | 12.03 | % | ||||||||||||||||
Márcia Igel Joppert
|
7,084,323 | 11.21 | % | 2,062,988 | 8.14 | % | 9,147,311 | 10.33 | % | |||||||||||||||
Rogério Igel
|
7,311,004 | 11.57 | % | 1,615,027 | 6.37 | % | 8,926,031 | 10.08 | % | |||||||||||||||
Joyce Igel de Castro Andrade
|
6,398,967 | 10.12 | % | 2,062,989 | 8.14 | % | 8,461,956 | 9.56 | % | |||||||||||||||
Lucio de Castro Andrade Filho
|
3,775,470 | 5.97 | % | - | - | 3,775,470 | 4.26 | % | ||||||||||||||||
Others
|
6,917,680 | 10.95 | % | 448,063 | 1.77 | % | 7,365,743 | 8.32 | % | |||||||||||||||
TOTAL
|
63,202,048 | 100.00 | % | 25,342,886 | 100.00 | % | 88,544,934 | 100.00 | % | |||||||||||||||
Others: other individuals, none of them holding more than 5%
|
||||||||||||||||||||||||
CHRISTY PARTICIPAÇÕES LTDA.
|
Capital Stock
|
%
|
||||||||||||||||||||||
Maria da Conceição Coutinho Beltrão
|
3,066 | 34.90 | % | |||||||||||||||||||||
Hélio Marcos Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
Cristiana Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
Maria Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
TOTAL
|
8,784 | 100.00 | % |
1 - Item
|
2 -Company name
|
3 - Corporate taxpayer number (CNPJ)
|
4 - Classification
|
5 - % of ownership interest in investee
|
6 - % of Investor´s shareholders' equity
|
7 - Type of company
|
8 - Number of shares held in the current quarter (in thousands)
|
9 - Number of shares held in the prior quarter (in thousands)
|
||||||||
1
|
Ultracargo - Operações Logisticas e Participações Ltda.
|
34.266.973/0001-99
|
Closely-held subsidiary
|
100%
|
13.54%
|
Commercial. industrial and other
|
9,324
|
9,324
|
||||||||
2
|
Transultra - Armazenagem Transportes Especiais Ltda.
|
60.959.889/0001-60
|
Investee of subsidiary/affiliated
|
100%
|
1.52%
|
Commercial. industrial and other
|
34,999
|
34,999
|
||||||||
3
|
Petrolog Serviços e Armazéns Gerais Ltda.
|
05.850.071/0001-05
|
Investee of subsidiary/affiliated
|
100%
|
0.14%
|
Commercial. industrial and other
|
412
|
412
|
||||||||
4
|
AGT - Armazéns Gerais e Transportes Ltda.
|
11.404.873/0001-86
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial. industrial and other
|
10
|
10
|
||||||||
5
|
Terminal Quimico de Aratu S.A.
|
14.688.220/0001-64
|
Investee of subsidiary/affiliated
|
99%
|
13.27%
|
Commercial. industrial and other
|
63,372
|
63,372
|
||||||||
6
|
União/Vopak Armazéns Gerais Ltda.
|
77.632.644/0001-27
|
Investee of subsidiary/affiliated
|
50%
|
0.10%
|
Commercial. industrial and other
|
30
|
30
|
||||||||
7
|
Ultracargo Argentina S.A.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial. industrial and other
|
507
|
507
|
||||||||
8
|
Oxiteno S.A. Indústria e Comércio
|
62.545.686/0001-53
|
Closely-held subsidiary
|
100%
|
31.35%
|
Commercial. industrial and other
|
35,102
|
35,102
|
||||||||
9
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
14.109.664/0001-06
|
Investee of subsidiary/affiliated
|
100%
|
15.40%
|
Commercial. industrial and other
|
8,505
|
8,505
|
||||||||
10
|
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial. industrial and other
|
117
|
98
|
||||||||
11
|
Oleoquímica Ind e Com de Prod Quím Ltda.
|
07.080.388/0001-27
|
Investee of subsidiary/affiliated
|
100%
|
9.00%
|
Commercial. industrial and other
|
490,815
|
490,815
|
||||||||
12
|
Barrington S.L.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.80%
|
Commercial. industrial and other
|
554
|
554
|
||||||||
13
|
Oxiteno Mexico S.A. de CV
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.53%
|
Commercial. industrial and other
|
122,048
|
122,048
|
14
|
Oxiteno Andina. C.A .
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.37%
|
Commercial. industrial and other
|
12,076
|
12,076
|
||||||||
15
|
Oxiteno Europe SPRL
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.02%
|
Commercial. industrial and other
|
1
|
1
|
||||||||
16
|
U. A. T. E. S. P. E. Empreendimentos e Participações Ltda.
|
09.364.319/0001-70
|
Investee of subsidiary/affiliated
|
100%
|
0.46%
|
Commercial. industrial and other
|
18,220
|
18,220
|
||||||||
17
|
Empresa Carioca de Produtos Químicos S.A.
|
33.346.586/0001-08
|
Investee of subsidiary/affiliated
|
100%
|
0.45%
|
Commercial. industrial and other
|
199,323
|
199,323
|
||||||||
35
|
Ipiranga Produtos de Petróleo S.A.
|
33.337.122/0001-27
|
Closely-held subsidiary
|
100%
|
57.30%
|
Commercial. industrial and other
|
224,467,228
|
224,467,228
|
||||||||
20
|
Centro de Conveniencias Millennium Ltda.
|
03.546.544/0001-41
|
Investee of subsidiary/affiliated
|
100%
|
0.04%
|
Commercial. industrial and other
|
1,171
|
1,171
|
||||||||
21
|
Conveniências Ipiranga Norte Ltda.
|
05.378.404/0001-37
|
Investee of subsidiary/affiliated
|
100%
|
0.07%
|
Commercial. industrial and other
|
164
|
164
|
||||||||
22
|
Ipiranga Trading Ltd.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial. industrial and other
|
50
|
50
|
||||||||
23
|
Tropical Transportes Ipiranga Ltda.
|
42.310.177/0001-34
|
Investee of subsidiary/affiliated
|
100%
|
0.40%
|
Commercial. industrial and other
|
254
|
254
|
||||||||
24
|
Ipiranga Imobiliária Ltda.
|
07.319.798/0001-88
|
Investee of subsidiary/affiliated
|
100%
|
0.39%
|
Commercial. industrial and other
|
15,647
|
15,647
|
||||||||
25
|
Ipiranga Logística Ltda.
|
08.017.542/0001-89
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial. industrial and other
|
510
|
510
|
||||||||
26
|
Maxfácil Participações S.A.
|
08.077.294/0001-61
|
Investee of subsidiary/affiliated
|
50%
|
1.84%
|
Commercial. industrial and other
|
11
|
11
|
||||||||
27
|
Isa-Sul Administração e Participações Ltda.
|
89.548.606/0001-70
|
Investee of subsidiary/affiliated
|
100%
|
0.14%
|
Commercial. industrial and other
|
3,515
|
3,515
|
||||||||
28
|
Comercial Farroupilha Ltda.
|
92.766.484/0001-00
|
Investee of subsidiary/affiliated
|
0%
|
0.00%
|
Commercial. industrial and other
|
0
|
1,615
|
29
|
Imaven Imóveis Ltda.
|
61.604.112/0001-46
|
Investee of subsidiary/affiliated
|
100%
|
4.16%
|
Commercial. industrial and other
|
116,179
|
116,179
|
||||||||
30
|
Companhia Ultragaz S.A.
|
61.602.199/0001-12
|
Investee of subsidiary/affiliated
|
99%
|
8.24%
|
Commercial. industrial and other
|
800,033
|
800,033
|
||||||||
31
|
Bahiana Distribuidora de Gás Ltda.
|
46.395.687/0001-02
|
Investee of subsidiary/affiliated
|
100%
|
4.27%
|
Commercial. industrial and other
|
24
|
24
|
||||||||
32
|
Utingás Armazenadora S.A.
|
61.916.920/0001-49
|
Investee of subsidiary/affiliated
|
56%
|
0.28%
|
Commercial. industrial and other
|
3,074
|
5,718
|
||||||||
33
|
LPG International INC.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.18%
|
Commercial. industrial and other
|
1
|
1
|
||||||||
19
|
am/pm Comestíveis Ltda.
|
40.299.810/0001-05
|
Investee of subsidiary/affiliated
|
100%
|
0.46%
|
Commercial. industrial and other
|
13,497
|
13,497
|
||||||||
36
|
S.A. de Óleo Galena-Signal
|
61.429.387/0001-90
|
Investee of subsidiary/affiliated
|
100%
|
0.05%
|
Commercial. industrial and other
|
100
|
100
|
||||||||
37
|
Oil Trading Importadora e Exportadora Ltda.
|
11.454.455/0001-01
|
Investee of subsidiary/affiliated
|
100%
|
0.81%
|
Commercial. industrial and other
|
40,000
|
40,000
|
||||||||
38
|
Refinaria de Petróleo Riogranadense S.A.
|
94.845.674/0001-30
|
Closely-held subsidiary
|
33%
|
0.05%
|
Commercial. industrial and other
|
5,079
|
5,079
|
||||||||
39
|
Serma Assoc.Usuarios Equip. Proc. Dados e Serv.Correlatos
|
61.601.951/0001-00
|
Closely-held subsidiary
|
100%
|
0.01%
|
Commercial. industrial and other
|
8,059
|
8,059
|
(R$ million)
|
1Q10
|
1Q09
|
4Q09
|
Change
1Q10 X 1Q09
|
Change
1Q10 x 4Q09
|
Net sales and services
|
9,940.8
|
6,411.4
|
10,422.4
|
55%
|
-5%
|
Cost of sales and services
|
(9,216.4)
|
(5,885.2)
|
(9,666.4)
|
57%
|
-5%
|
Gross Profit
|
724.4
|
526.2
|
756.0
|
38%
|
-4%
|
Selling, general and administrative expenses
|
(470.0)
|
(353.0)
|
(498.0)
|
33%
|
-6%
|
Other operating income (expense), net
|
6.6
|
4.7
|
11.2
|
41%
|
-41%
|
Income from operations before financial items
|
261.1
|
177.9
|
269.2
|
47%
|
-3%
|
Financial (expense) income, net
|
(75.3)
|
(58.9)
|
(72.6)
|
28%
|
4%
|
Equity in subsidiaries and affiliated companies
|
0.0
|
(0.1)
|
0.1
|
126%
|
-81%
|
Non-operating income (expense), net
|
0.9
|
3.0
|
4.1
|
-72%
|
-79%
|
Income before taxes and social contribution
|
186.7
|
121.8
|
200.9
|
53%
|
-7%
|
Income and social contribution taxes
|
(56.5)
|
(36.2)
|
(57.6)
|
56%
|
-2%
|
Benefit of tax holidays
|
7.1
|
6.9
|
5.4
|
3%
|
32%
|
Minority interest
|
3.2
|
(1.3)
|
0.1
|
n/a
|
n/a
|
Net income
|
140.5
|
91.1
|
148.8
|
54%
|
-6%
|
EBITDA
|
362.4
|
274.1
|
388.6
|
32%
|
-7%
|
Volume – LPG sales – thousand tons
|
370.6
|
363.9
|
399.5
|
2%
|
-7%
|
Volume – Fuels sales – thousand of cubic meters
|
4,594.6
|
2,770.0
|
5,022.1
|
66%
|
-9%
|
Volume – Chemicals sales – thousand tons
|
163.8
|
123.7
|
181.7
|
32%
|
-10%
|
IPIRANGA EX-NON-RECURRING EXPENSES
|
||||||||||||||||
QUARTER ENDED IN
|
||||||||||||||||
MARCH
2010¹
|
DECEMBER
2009
|
SEPTEMBER
2009
|
JUNE
2009
|
|||||||||||||
Net sales
|
8,591.5 | 8,988.7 | 8,183.6 | 8,212.9 | ||||||||||||
Cost of sales and services
|
(8,120.2 | ) | (8,483.1 | ) | (7,742.2 | ) | (7,780.5 | ) | ||||||||
Gross profit
|
471.2 | 505.6 | 441.4 | 432.4 | ||||||||||||
Operating expenses
|
(267.5 | ) | (285.4 | ) | (266.4 | ) | (269.2 | ) | ||||||||
Selling
|
(147.8 | ) | (136.0 | ) | (136.1 | ) | (140.5 | ) | ||||||||
General and administrative
|
(87.7 | ) | (104.0 | ) | (86.2 | ) | (96.0 | ) | ||||||||
Depreciation and amortization
|
(32.0 | ) | (45.4 | ) | (44.1 | ) | (32.6 | ) | ||||||||
Other operating results
|
6.4 | 10.1 | 3.4 | 2.2 | ||||||||||||
EBIT
|
210.1 | 230.3 | 178.4 | 165.4 | ||||||||||||
EBITDA
|
242.7 | 277.9 | 224.7 | 200.1 | ||||||||||||
Depreciation and amortization
|
32.6 | 47.6 | 46.3 | 34.7 | ||||||||||||
EBITDA margin (R$/m³)
|
53 | 55 | 47 | 43 |
R$ million
|
1Q10
|
1Q09
|
4Q09
|
Change
1Q10 X 1Q09
|
Change
1Q10 X 4Q09
|
Ultrapar
|
362.4
|
274.1
|
388.6
|
32%
|
(7%)
|
Ultragaz
|
70.9
|
52.4
|
61.3
|
35%
|
16%
|
Ipiranga
|
210.0
|
143.5
|
262.9
|
46%
|
(20%)
|
Oxiteno
|
39.5
|
46.2
|
30.5
|
(14%)
|
29%
|
Ultracargo
|
30.4
|
24.0
|
22.1
|
27%
|
38%
|
ULTRAPAR HOLDINGS INC.
|
||||
By:
|
/s/ André Covre | |||
Name: |
André Covre
|
|||
Title: |
Chief Financial and Investor Relations Officer
|