Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
1.
|
Interim financial information for the quarter ended September 30, 2011
|
2.
|
Earnings Release 3Q11
|
3.
|
Minutes of the Meeting of the Board of Directors of Ultrapar Participações S.A., held on November 9, 2011
|
(Convenience Translation into English from the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and Subsidiaries
Interim financial information
September 30, 2011
|
||
Table of contents
|
||||
Independent auditors’ report
|
3 - 4
|
|||
Balance sheets
|
5 - 6
|
|||
Income statements
|
7 - 8
|
|||
Other comprehensive income
|
9 | |||
Statements of changes in shareholders’ equity
|
10 - 13
|
|||
Statements of cash flows - Indirect method
|
14 - 15 | |||
Statements of value added
|
16 | |||
Notes to the financial statements
|
17 – 86 | |||
Management report
|
87 – 92 |
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
|||||||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
4 | 262,641 | 407,704 | 1,734,856 | 2,642,418 | |||||||||||||||
Financial investments
|
4 | 89,368 | 12,758 | 840,500 | 558,209 | |||||||||||||||
Trade accounts receivable
|
5 | - | - | 1,992,016 | 1,715,709 | |||||||||||||||
Inventories
|
6 | - | - | 1,214,025 | 1,133,537 | |||||||||||||||
Recoverable taxes
|
7 | 46,692 | 69,897 | 451,004 | 354,317 | |||||||||||||||
Dividends receivable
|
26,000 | 72,787 | - | - | ||||||||||||||||
Other receivables
|
798 | 806 | 14,145 | 18,149 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 39,114 | 35,148 | |||||||||||||||
Total current assets
|
425,499 | 563,952 | 6,285,660 | 6,457,487 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Financial investments
|
4 | - | - | 66,714 | 19,750 | |||||||||||||||
Trade accounts receivable
|
5 | - | - | 113,035 | 96,668 | |||||||||||||||
Related companies
|
8.a) | 750,000 | 780,869 | 10,144 | 10,144 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a) | 235 | 185 | 549,142 | 564,397 | |||||||||||||||
Recoverable taxes
|
7 | 44,527 | 9,013 | 98,748 | 54,770 | |||||||||||||||
Escrow deposits
|
232 | 232 | 448,711 | 380,749 | ||||||||||||||||
Other receivables
|
- | - | 492 | 694 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 48,210 | 40,611 | |||||||||||||||
794,994 | 790,299 | 1,335,196 | 1,167,783 | |||||||||||||||||
Investments
|
||||||||||||||||||||
Subsidiaries
|
11.a) | 5,117,627 | 4,939,167 | - | - | |||||||||||||||
Affiliates
|
11.b) | - | - | 12,548 | 12,465 | |||||||||||||||
Others
|
- | - | 2,925 | 2,793 | ||||||||||||||||
Property, plant and equipment
|
12 and 14.g)
|
- | - | 4,188,262 | 4,003,704 | |||||||||||||||
Intangible assets
|
13 | 246,163 | 246,163 | 1,439,372 | 1,345,611 | |||||||||||||||
5,363,790 | 5,185,330 | 5,643,107 | 5,364,573 | |||||||||||||||||
Total non-current assets
|
6,158,784 | 5,975,629 | 6,978,303 | 6,532,356 | ||||||||||||||||
Total assets
|
6,584,283 | 6,539,581 | 13,263,963 | 12,989,843 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 1,372,413 | 813,516 | |||||||||||||||
Debentures
|
14.f) | 97,705 | 2,711 | 97,705 | 2,711 | |||||||||||||||
Finance leases
|
14.g) | - | - | 2,259 | 4,257 | |||||||||||||||
Trade payables
|
15 | 14 | 110 | 809,456 | 941,177 | |||||||||||||||
Salaries and related charges
|
128 | 110 | 245,317 | 228,215 | ||||||||||||||||
Taxes payable
|
2,802 | 7 | 127,034 | 157,922 | ||||||||||||||||
Dividends payable
|
18.h) | 4,937 | 186,432 | 10,970 | 192,493 | |||||||||||||||
Income and social contribution taxes payable
|
2 | 5 | 74,460 | 76,781 | ||||||||||||||||
Post-employment benefits
|
22.b) | - | - | 12,060 | 11,339 | |||||||||||||||
Provision for assets retirement obligation
|
16 | - | - | 7,272 | 5,636 | |||||||||||||||
Provision for contingencies
|
21.a) | - | - | 42,721 | 39,626 | |||||||||||||||
Other payables
|
214 | 214 | 25,113 | 29,684 | ||||||||||||||||
Deferred revenues
|
17 | - | - | 18,476 | 14,572 | |||||||||||||||
Total current liabilities
|
105,802 | 189,589 | 2,845,256 | 2,517,929 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 3,083,108 | 3,380,856 | |||||||||||||||
Debentures
|
14.f) | 998,513 | 1,193,405 | 1,017,031 | 1,193,405 | |||||||||||||||
Finance leases
|
14.g) | - | - | 41,925 | 1,288 | |||||||||||||||
Related companies
|
8.a) | - | - | 3,971 | 4,021 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a) | - | - | 33,416 | 26,712 | |||||||||||||||
Provision for contingencies
|
21.a) | 3,405 | 3,257 | 500,036 | 470,505 | |||||||||||||||
Post-employment benefits
|
22.b) | - | - | 92,441 | 93,162 | |||||||||||||||
Provision for assets retirement obligation
|
16 | - | - | 59,591 | 58,255 | |||||||||||||||
Other payables
|
- | - | 76,458 | 62,215 | ||||||||||||||||
Deferred revenues
|
17 | - | - | 7,254 | 5,912 | |||||||||||||||
Total non-current liabilities
|
1,001,918 | 1,196,662 | 4,915,231 | 5,296,331 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
18.a) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
18.c) | 7,688 | 7,688 | 7,688 | 7,688 | |||||||||||||||
Revaluation reserve
|
18.d) | 7,191 | 7,590 | 7,191 | 7,590 | |||||||||||||||
Profit reserves
|
18.e) | 1,513,920 | 1,513,920 | 1,513,920 | 1,513,920 | |||||||||||||||
Treasury shares
|
18.b) | (119,964 | ) | (119,964 | ) | (119,964 | ) | (119,964 | ) | |||||||||||
Additional dividends to the minimum mandatory dividends
|
18.h) | - | 68,323 | - | 68,323 | |||||||||||||||
Valuation adjustment
|
2.c) and 18.f)
|
859 | (2,403 | ) | 859 | (2,403 | ) | |||||||||||||
Cumulative translation adjustments
|
2.o) and 18.g)
|
(6,908 | ) | (18,597 | ) | (6,908 | ) | (18,597 | ) | |||||||||||
Retained earnings
|
377,004 | - | 377,004 | - | ||||||||||||||||
Shareholders’ equity attributable to owners of the parent
|
5,476,563 | 5,153,330 | 5,476,563 | 5,153,330 | ||||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 26,913 | 22,253 | ||||||||||||||||
Total shareholders’ equity
|
5,476,563 | 5,153,330 | 5,503,476 | 5,175,583 | ||||||||||||||||
Total liabilities and shareholders’ equity
|
6,584,283 | 6,539,581 | 13,263,963 | 12,989,843 |
Parent
|
||||||||||||||||||||
07/01/2011
|
01/01/2011
|
07/01/2010
|
01/01/2010
|
|||||||||||||||||
to
|
to
|
to
|
to
|
|||||||||||||||||
Note
|
09/30/2011
|
09/30/2011
|
09/30/2010
|
09/30/2010
|
||||||||||||||||
Net revenue from sales and services
|
2.a) and 23
|
- | - | - | - | |||||||||||||||
Cost of products and services sold
|
2.a) and 24
|
- | - | - | - | |||||||||||||||
Gross income
|
- | - | - | - | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
24 | - | - | - | - | |||||||||||||||
General and administrative
|
24 | (4,977 | ) | (10,658 | ) | (1,194 | ) | (4,636 | ) | |||||||||||
Income from disposal of assets
|
25 | - | - | - | - | |||||||||||||||
Other operating income, net
|
4,997 | 10,829 | 1,209 | 5,457 | ||||||||||||||||
Operating income
|
20 | 171 | 15 | 821 | ||||||||||||||||
Financial income
|
26 | 43,502 | 122,355 | 43,135 | 100,339 | |||||||||||||||
Financial expenses
|
26 | (37,487 | ) | (106,744 | ) | (36,351 | ) | (93,369 | ) | |||||||||||
Equity in income of subsidiaries and affiliates
|
11.a) and 11.b)
|
229,298 | 628,452 | 198,124 | 513,021 | |||||||||||||||
Income before social contribution and income taxes
|
235,333 | 644,234 | 204,923 | 520,812 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
9.b) | (12,292 | ) | (15,626 | ) | (2,320 | ) | (2,596 | ) | |||||||||||
Deferred charges
|
9.b) | 18 | 50 | 14 | (38 | ) | ||||||||||||||
Tax incentives
|
9.b) and 9.c)
|
- | - | - | - | |||||||||||||||
(12,274 | ) | (15,576 | ) | (2,306 | ) | (2,634 | ) | |||||||||||||
Net income
|
223,059 | 628,658 | 202,617 | 518,178 | ||||||||||||||||
Income attributable to:
|
||||||||||||||||||||
Shareholders’ of the Company
|
223,059 | 628,658 | 202,617 | 518,178 | ||||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | - | - | ||||||||||||||||
Earnings per share – common share (based on weighted average of shares outstanding) – R$
|
27 | |||||||||||||||||||
Basic
|
0,42 | 1,18 | 0,38 | 0,97 | ||||||||||||||||
Diluted
|
0,42 | 1,17 | 0,38 | 0,97 |
Consolidated | ||||||||||||||||||||
07/01/2011
|
01/01/2011
|
07/01/2010
|
01/01/2010
|
|||||||||||||||||
to
|
to
|
to
|
to
|
|||||||||||||||||
Note
|
09/30/2011
|
09/30/2011
|
09/30/2010
|
09/30/2010
|
||||||||||||||||
Net revenue from sales and services
|
2.a) and 23
|
12,909,294 | 35,902,859 | 10,910,596 | 31,226,574 | |||||||||||||||
Cost of products and services sold
|
2.a) and 24
|
(11,982,735 | ) | (33,298,374 | ) | (10,105,410 | ) | (28,916,716 | ) | |||||||||||
Gross income
|
926,559 | 2,604,485 | 805,186 | 2,309,858 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
24 | (356,047 | ) | (981,072 | ) | (294,339 | ) | (860,950 | ) | |||||||||||
General and administrative
|
24 | (187,765 | ) | (569,977 | ) | (180,037 | ) | (542,304 | ) | |||||||||||
Income from disposal of assets
|
25 | 9,264 | 15,357 | 11,090 | 9,316 | |||||||||||||||
Other operating income, net
|
5,747 | 26,848 | 2,696 | 11,808 | ||||||||||||||||
Operating income
|
397,758 | 1,095,641 | 344,596 | 927,728 | ||||||||||||||||
Financial income
|
26 | 83,759 | 249,113 | 84,205 | 185,156 | |||||||||||||||
Financial expenses
|
26 | (161,231 | ) | (463,090 | ) | (144,870 | ) | (384,829 | ) | |||||||||||
Equity in income of subsidiaries and affiliates
|
11.a) and 11.b)
|
164 | 115 | (22 | ) | (160 | ) | |||||||||||||
Income before social contribution and income taxes
|
320,450 | 881,779 | 283,909 | 727,895 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
9.b) | (86,802 | ) | (217,390 | ) | (52,362 | ) | (132,018 | ) | |||||||||||
Deferred charges
|
9.b) | (12,910 | ) | (49,170 | ) | (35,470 | ) | (100,084 | ) | |||||||||||
Tax incentives
|
9.b) and 9.c)
|
3,964 | 18,368 | 8,804 | 24,411 | |||||||||||||||
(95,748 | ) | (248,192 | ) | (79,028 | ) | (207,691 | ) | |||||||||||||
Net income
|
224,702 | 633,587 | 204,881 | 520,204 | ||||||||||||||||
Income attributable to:
|
||||||||||||||||||||
Shareholders’ of the Company
|
28 | 223,059 | 628,658 | 203,368 | 520,601 | |||||||||||||||
Non-controlling interests in subsidiaries
|
1,643 | 4,929 | 1,513 | (397 | ) | |||||||||||||||
Earnings per share – common share (based on weighted average of shares outstanding) – R$
|
27 | |||||||||||||||||||
Basic
|
0,42 | 1,18 | 0,38 | 0,97 | ||||||||||||||||
Diluted
|
0,42 | 1,17 | 0,38 | 0,97 |
Parent
|
||||||||||||||||||||
07/01/2011 to 09/30/2011
|
01/01/2011 to 09/30/2011
|
07/01/2010 to 09/30/2010
|
01/01/2010 to 09/30/2010
|
|||||||||||||||||
Net income attributable to shareholders of the Company
|
28 | 223,059 | 628,658 | 202,617 | 518,178 | |||||||||||||||
Net income attributable to non-controlling interests in subsidiaries
|
- | - | - | - | ||||||||||||||||
Net income
|
223,059 | 628,658 | 202,617 | 518,178 | ||||||||||||||||
Valuation adjustment
|
2.c) and 18.f)
|
125 | 3,262 | (2,446 | ) | (2,221 | ) | |||||||||||||
Cumulative translation adjustments
|
2.o) and 18.g)
|
12,920 | 11,689 | (2,609 | ) | (17,015 | ) | |||||||||||||
Total comprehensive income
|
236,104 | 643,609 | 197,562 | 498,942 | ||||||||||||||||
Total comprehensive income attributable to shareholders of the Company
|
236,104 | 643,609 | 197,562 | 498,942 | ||||||||||||||||
Total comprehensive income attributable to non-controlling interest in subsidiaries
|
- | - | - | - |
Consolidated
|
||||||||||||||||||
07/01/2011 to 09/30/2011
|
01/01/2011 to 09/30/2011
|
07/01/2010 to 09/30/2010
|
01/01/2010 to 09/30/2010
|
|||||||||||||||
Net income attributable to shareholders of the Company
|
223,059 | 628,658 | 203,368 | 520,601 | ||||||||||||||
Net income attributable to non-controlling interests in subsidiaries
|
1,643 | 4,929 | 1,513 | (397 | ) | |||||||||||||
Net income
|
224,702 | 633,587 | 204,881 | 520,204 | ||||||||||||||
Valuation adjustment
|
2.c) and 18.f)
|
125 | 3,262 | (2,446 | ) | (2,221 | ||||||||||||
Cumulative translation adjustments
|
2.o) and 18.g)
|
12,920 | 11,689 | (2,609 | ) | (17,015 | ) | |||||||||||
Total comprehensive income
|
237,747 | 648,538 | 199,826 | 500,968 | ||||||||||||||
Total comprehensive income attributable to shareholders of the Company
|
236,104 | 643,609 | 198,313 | 501,365 | ||||||||||||||
Total comprehensive income attributable to non-controlling interest in subsidiaries
|
1,643 | 4,929 | 1,513 | (397 | ) |
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance at December, 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,040,530 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 4,816,612 | ||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (425 | ) | - | - | - | - | 425 | - | - | - | |||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (130 | ) | - | - | (130 | ) | ||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 518,178 | - | - | 518,178 | |||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | (56,856 | ) | |||||||||||||||||||||||||||||||||||
Interim dividends
|
- | - | - | - | - | - | - | (176,816 | ) | - | - | (176,816 | ) | |||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | (2,221 | ) | - | - | - | - | (2,221 | ) | ||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | (17,015 | ) | - | - | - | (17,015 | ) | ||||||||||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773
|
4,482 | 7,731 | 142,912 | 1,040,530 | (6,296 | ) | (22,317 | ) | 341,657 | (123,720 | ) | - | 5,081,752 |
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 5,153,330 | ||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (399 | ) | - | - | - | - | 399 | - | - | - | |||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (104 | ) | - | - | (104 | ) | ||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 628,658 | - | - | 628,658 | |||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (68,323 | ) | (68,323 | ) | |||||||||||||||||||||||||||||||||||
Interim dividends
|
- | - | - | - | - | - | - | (251,949 | ) | - | - | (251,949 | ) | |||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 3,262 | - | - | - | - | 3,262 | ||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | 11,689 | - | - | - | 11,689 | ||||||||||||||||||||||||||||||||||||
Balance at September 30, 2011
|
3,696,773 | 7,688 | 7,191 | 180,854 | 1,333,066 | 859 | (6,908 | ) | 377,004 | (119,964 | ) | - | 5,476,563 |
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,034,050 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 35,119 | 4,845,251 | |||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (425 | ) | - | - | - | - | 425 | - | - | 246 | 246 | ||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (130 | ) | - | - | - | (130 | ) | |||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 520,601 | - | - | (397 | ) | 520,204 | |||||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | - | (56,856 | ) | ||||||||||||||||||||||||||||||||||||||
Interim dividends
|
- | - | - | - | - | - | - | (176,816 | ) | - | - | - | (176,816 | ) | ||||||||||||||||||||||||||||||||||||||
Capital reduction from Utingás Armazenadora S.A.
|
- | - | - | - | - | - | - | - | - | - | (11,631 | ) | (11,631 | ) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | (2,221 | ) | - | - | - | - | - | (2,221 | ) | |||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | (17,015 | ) | - | - | - | - | (17,015 | ) | |||||||||||||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773 | 4,482 | 7,731 | 142,912 | 1,034,050 | (6,296 | ) | (22,317 | ) | 344,080 | (123,720 | ) | - | 23,337 | 5,101,032 |
Profit reserves
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 22,253 | 5,175,583 | |||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
18.d) | - | - | (399 | ) | - | - | - | - | 399 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
18.d) | - | - | - | - | - | - | - | (104 | ) | - | - | - | (104 | ) | |||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | (269 | ) | (269 | ) | ||||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | 628,658 | - | - | 4,929 | 633,587 | ||||||||||||||||||||||||||||||||||||||||
Reversal of additional dividends of prior year
|
- | - | - | - | - | - | - | - | - | (68,323 | ) | - | (68,323 | ) | ||||||||||||||||||||||||||||||||||||||
Interim dividends
|
- | - | - | - | - | - | - | (251,949 | ) | - | - | - | (251,949 | ) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 18.f)
|
- | - | - | - | - | 3,262 | - | - | - | - | - | 3,262 | |||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.o) and 18.g)
|
- | - | - | - | - | - | 11,689 | - | - | - | - | 11,689 | |||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2011
|
3,696,773 | 7,688 | 7,191 | 180,854 | 1,333,066 | 859 | (6,908 | ) | 377,004 | (119,964 | ) | - | 26,913 | 5,503,476 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2011
|
09/30/2010
|
09/30/2011
|
09/30/2010
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
628,658 | 518,178 | 633,587 | 520,204 | ||||||||||||||||
Adjustments to concile net income to cash provided by operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
11 | (628,452 | ) | (513,021 | ) | (115 | ) | 160 | ||||||||||||
Depreciation and amortization
|
- | - | 425,424 | 393,001 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 7,313 | 7,084 | ||||||||||||||||
Expense with tanks removed
|
16 | - | - | (2,041 | ) | (4,694 | ) | |||||||||||||
Interest, monetary and exchange rate changes
|
23,834 | 30,506 | 592,215 | 303,904 | ||||||||||||||||
Deferred income and social contribution taxes
|
9.b) | (50 | ) | 38 | 49,170 | 100,084 | ||||||||||||||
Income from disposal of assets
|
25 | - | - | (15,357 | ) | (14,072 | ) | |||||||||||||
Others
|
- | - | 932 | (206 | ) | |||||||||||||||
Dividends received from subsidiaries
|
331,626 | 464,803 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (276,307 | ) | (55,330 | ) | |||||||||||||
Inventories
|
6 | - | - | (73,242 | ) | (109,633 | ) | |||||||||||||
Recoverable taxes
|
7 | 23,205 | 6,622 | (96,687 | ) | (24,259 | ) | |||||||||||||
Other receivables
|
8 | (660 | ) | 4,004 | 19,724 | |||||||||||||||
Prepaid expenses
|
10 | - | - | (3,966 | ) | (5,401 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(96 | ) | (9,970 | ) | (106,210 | ) | (117,994 | ) | ||||||||||||
Salaries and related charges
|
18 | 10 | 17,102 | 27,744 | ||||||||||||||||
Taxes payable
|
2,795 | (1,403 | ) | (30,888 | ) | 45,605 | ||||||||||||||
Income and social contribution taxes
|
(3 | ) | 5 | (2,321 | ) | 24,144 | ||||||||||||||
Other payables
|
- | (632 | ) | 3,149 | (23,750 | ) | ||||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (16,367 | ) | 17,379 | ||||||||||||||
Recoverable taxes
|
7 | (35,514 | ) | (23,858 | ) | (43,978 | ) | (28,106 | ) | |||||||||||
Escrow deposits
|
- | (15 | ) | (67,962 | ) | (53,908 | ) | |||||||||||||
Other receivables
|
- | - | 202 | 692 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | (7,599 | ) | 5,815 | ||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
148 | 137 | 29,531 | (79,914 | ) | |||||||||||||||
Other payables
|
- | - | 14,864 | 18,914 | ||||||||||||||||
Net cash provided by operating activities
|
346,177 | 470,740 | 1,034,453 | 967,187 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2011
|
09/30/2010
|
09/30/2011
|
09/30/2010
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(76,610 | ) | (72,974 | ) | (329,255 | ) | (66,987 | ) | ||||||||||||
Disposal (acquisition) of investments, net
|
11 | - | - | (26,608 | ) | 82,200 | ||||||||||||||
Cash of acquired subsidiaries
|
- | - | - | (2,417 | ) | |||||||||||||||
Acquisition of property, plant and equipment
|
12 | - | - | (504,248 | ) | (480,254 | ) | |||||||||||||
Acquisition of intangible assets
|
13 | - | - | (239,781 | ) | (172,702 | ) | |||||||||||||
Capital contributions to subsidiaries
|
- | (200,000 | ) | - | - | |||||||||||||||
Capital reduction to subsidiaries
|
180,000 | 450,000 | - | - | ||||||||||||||||
Proceed from disposal of assets
|
- | - | 64,326 | 11,684 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
103,390 | 177,026 | (1,035,566 | ) | (628,476 | ) | ||||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Loans and debentures
|
||||||||||||||||||||
Borrowing
|
14 | - | - | 746,144 | 2,227,300 | |||||||||||||||
Amortization
|
14 | (208,038 | ) | - | (1,146,667 | ) | (1,579,406 | ) | ||||||||||||
Payment of financial lease
|
14 | - | - | (5,827 | ) | (9,257 | ) | |||||||||||||
Dividends paid
|
(501,767 | ) | (334,827 | ) | (501,795 | ) | (339,253 | ) | ||||||||||||
Acquisition of non-controlling interests
|
- | - | (51 | ) | (28 | ) | ||||||||||||||
Reduction of non-controlling interests
|
- | - | - | (11,369 | ) | |||||||||||||||
Related companies
|
8.a) | 115,175 | 89,988 | (50 | ) | (2,587 | ) | |||||||||||||
Net cash provided by (used in) financing activities
|
(594,630 | ) | (244,839 | ) | (908,246 | ) | 285,400 | |||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | 1,797 | (3,189 | ) | |||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
(145,063 | ) | 402,927 | (907,562 | ) | 620,922 | ||||||||||||||
Cash and cash equivalents at the beginning of period
|
4 | 407,704 | 58,926 | 2,642,418 | 1,887,499 | |||||||||||||||
Cash and cash equivalents at the end of period
|
4 | 262,641 | 461,853 | 1,734,856 | 2,508,421 | |||||||||||||||
Additional information
|
||||||||||||||||||||
Interest paid on financing
|
8,038 | - | 157,112 | 191,400 | ||||||||||||||||
Income and social contribution taxes paid
|
- | - | 76,993 | 36,600 | ||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||||||||||||||||||
Note
|
09/30/2011
|
%
|
09/30/2010
|
%
|
09/30/2011
|
%
|
09/30/2010
|
%
|
||||||||||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
23 | - | - | 36,985,930 | 32,445,322 | |||||||||||||||||||||||||||||||
Rebates, discounts and returns
|
23 | - | - | (154,176 | ) | (131,124 | ) | |||||||||||||||||||||||||||||
Allowance for doubtful accounts - Release (creation)
|
- | - | 2,456 | (3,387 | ) | |||||||||||||||||||||||||||||||
Income from disposal of assets
|
25 | - | - | 15,357 | 9,316 | |||||||||||||||||||||||||||||||
- | - | 36,849,567 | 32,320,127 | |||||||||||||||||||||||||||||||||
Materials purchased from third parties
|
||||||||||||||||||||||||||||||||||||
Raw materials used
|
- | - | (1,691,722 | ) | (1,531,452 | ) | ||||||||||||||||||||||||||||||
Cost of goods, products and services sold
|
2.a) | - | - | (31,536,409 | ) | (27,426,304 | ) | |||||||||||||||||||||||||||||
Third-party materials, energy, services and others
|
(7,452 | ) | (1,914 | ) | (983,573 | ) | (889,405 | ) | ||||||||||||||||||||||||||||
Recovery (loss) of asset value
|
10,828 | 5,457 | 7,525 | 8,204 | ||||||||||||||||||||||||||||||||
3,376 | 3,543 | (34,204,179 | ) | (29,838,957 | ) | |||||||||||||||||||||||||||||||
Gross value added
|
3,376 | 3,543 | 2,645,388 | 2,481,170 | ||||||||||||||||||||||||||||||||
Deductions
|
||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
- | - | (432,737 | ) | (400,085 | ) | ||||||||||||||||||||||||||||||
Net value added by the company
|
3,376 | 3,543 | 2,212,651 | 2,081,085 | ||||||||||||||||||||||||||||||||
Value added received in transfer
|
||||||||||||||||||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
11.a) and 11.b)
|
628,452 | 513,021 | 115 | (160 | ) | ||||||||||||||||||||||||||||||
Rents and royalties
|
23 | - | - | 44,094 | 34,809 | |||||||||||||||||||||||||||||||
Financial revenues
|
26 | 122,355 | 100,339 | 249,113 | 185,156 | |||||||||||||||||||||||||||||||
750,807 | 613,360 | 293,322 | 219,805 | |||||||||||||||||||||||||||||||||
Total value added available for distribution
|
754,183 | 100 | 616,903 | 100 | 2,505,973 | 100 | 2,300,890 | 100 | ||||||||||||||||||||||||||||
Distribution of value added
|
||||||||||||||||||||||||||||||||||||
Labor and benefits
|
2,714 | 1 | 2,237 | - | 712,631 | 28 | 675,577 | 28 | ||||||||||||||||||||||||||||
Taxes, fees and contributions
|
13,747 | 2 | 3,316 | 1 | 655,539 | 27 | 725,096 | 32 | ||||||||||||||||||||||||||||
Financial expenses and rents
|
109,064 | 14 | 93,172 | 15 | 504,216 | 20 | 380,013 | 17 | ||||||||||||||||||||||||||||
Dividends paid
|
251,949 | 33 | 176,816 | 29 | 251,949 | 10 | 176,816 | 8 | ||||||||||||||||||||||||||||
Retained earnings
|
376,709 | 50 | 341,362 | 55 | 381,638 | 15 | 343,388 | 15 | ||||||||||||||||||||||||||||
Value added distributed
|
754,183 | 100 | 616,903 | 100 | 2,505,973 | 100 | 2,300,890 | 100 |
1.
|
Operations
|
2.
|
Summary of significant accounting policies
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through profit or loss: 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 profit or loss, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed 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 profit or loss; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
d.
|
Current and non-current assets
|
e.
|
Investments
|
f.
|
Property, plant and equipment
|
g.
|
Financial leases
|
•
|
Finance leases
|
•
|
Operating leases
|
h.
|
Intangible assets
|
i.
|
Current and non-current liabilities
|
j.
|
Income and social contribution taxes on profit
|
k.
|
Assets retirement obligation – fuel tanks
|
l.
|
Provision for contingencies
|
m.
|
Actuarial obligation for post-employment benefits
|
n.
|
Transactions in foreign currency
|
o.
|
Basis for translation of interim financial information of foreign-based subsidiaries
|
p.
|
Use of judgment
|
q.
|
Impairment of assets
|
r.
|
Adjustment to present value
|
s.
|
Statements of value added
|
t.
|
New pronouncements not yet adopted
|
3.
|
Principles of consolidation and investments in affiliates
|
% interest in the share
|
|||||||||||||||||
09/30/2011
|
12/31/2010
|
||||||||||||||||
Control
|
Control
|
||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||||||||
Ultracargo - Operações Logísticas e Participações 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 | ||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Distribuidora Nacional de Petróleo Ltda.
|
Brazil
|
- | - | - | 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 | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
- | 56 | - | 56 | ||||||||||||
LPG International Inc.
|
Cayman Islands
|
- | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33 | - | 33 | - |
(*)
|
The Company maintains a shared equity interest in these companies, whose articles of organization establish a joint control. These joint ventures are recognized by the Company using proportionate consolidation, as allowed by IAS 31.
|
|
RPR is primarily engaged in oil refining, Maxfácil Participações S.A. is primarily engaged in the management of Ipiranga-branded credit cards, and União Vopak Armazéns Gerais Ltda. is primarily engaged in liquid bulk storage in the port of Paranaguá.
|
R$ | ||||
Current assets
|
||||
Cash and cash equivalents
|
2,322 | |||
Trade accounts receivable
|
15,295 | |||
Inventories
|
18,003 | |||
Other
|
9,672 | |||
45,292 | ||||
Non-current assets
|
||||
Property, plant and equipment
|
15,977 | |||
Intangible
|
46,650 | |||
Other
|
8,627 | |||
Goodwill
|
16,326 | |||
87,580 | ||||
Total assets acquired and goodwill
|
132,872 |
Current liabilities
|
||||
Trade payables
|
7,784 | |||
Income tax and social contribution
|
5,130 | |||
Income tax and social contribution payable
|
1,210 | |||
Salaries and related charges
|
754 | |||
Other
|
6,345 | |||
21,223 | ||||
Non-current liabilities
|
||||
Provision for contingencies
|
14,812 | |||
Income tax and social contribution
|
18,587 | |||
Other
|
4,823 | |||
38,222 | ||||
Net assets
|
73,427 |
4.
|
Financial assets
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||
Cash and bank deposits
|
||||||||||||||||
In local currency
|
160 | 23 | 55,974 | 59,980 | ||||||||||||
In foreign currency
|
- | - | 54,234 | 12,813 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
262,481 | 407,681 | 1,624,648 | 2,569,625 | ||||||||||||
Total cash and cash equivalents
|
262,641 | 407,704 | 1,734,856 | 2,642,418 |
·
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
89,368 | 12,758 | 611,859 | 360,032 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 208,653 | 198,149 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | 86,702 | 19,778 | ||||||||||||
Total of financial investments
|
89,368 | 12,758 | 907,214 | 577,959 | ||||||||||||
Current
|
89,368 | 12,758 | 840,500 | 558,209 | ||||||||||||
Non-current
|
- | - | 66,714 | 19,750 |
Consolidated
|
||||||||
09/30/2011
|
12/31/2010
|
|||||||
Measured at fair value through
profit or loss
|
1,711,350 | 2,589,403 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
813,319 | 550,988 | ||||||
Financial assets, except cash
and bank deposits
|
2,531,862 | 3,147,584 |
5.
|
Trade accounts receivable (Consolidated)
|
09/30/2011
|
12/31/2010
|
|||||||
Domestic customers
|
1,875,864 | 1,605,767 | ||||||
Reseller financing - Ipiranga
|
217,451 | 202,719 | ||||||
Foreign customers
|
125,479 | 123,823 | ||||||
(-) Allowance for doubtful accounts
|
(113,743 | ) | (119,932 | ) | ||||
2,105,051 | 1,812,377 | |||||||
Current
|
1,992,016 | 1,715,709 | ||||||
Non-current
|
113,035 | 96,668 |
Total
|
Not yet due
|
Less than
30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
More than
180 days
|
||||||||||||||||||||||
September 30, 2011
|
2,218,794 | 1,985,689 | 46,980 | 20,926 | 5,847 | 12,349 | 147,003 | |||||||||||||||||||||
December 31, 2010
|
1,932,309 | 1,692,151 | 60,321 | 16,415 | 5,067 | 9,442 | 148,913 | |||||||||||||||||||||
Balance as of December 31, 2010
|
119,932 | |||
Additions
|
20,939 | |||
Write-offs
|
(27,128 | ) | ||
Balance as of September 30, 2011
|
113,743 |
6.
|
Inventories (Consolidated)
|
09/30/2011
|
12/31/2010
|
|||||||||||||||||||||||
Provision for loss
|
Net balance
|
Provision for loss
|
Net balance
|
|||||||||||||||||||||
Cost
|
Cost
|
|||||||||||||||||||||||
Finished goods
|
230,893 | (13,981 | ) | 216,912 | 181,419 | (9,905 | ) | 171,514 | ||||||||||||||||
Work in process
|
2,332 | - | 2,332 | 7,907 | - | 7,907 | ||||||||||||||||||
Raw materials
|
244,176 | (105 | ) | 244,071 | 177,123 | (2,059 | ) | 175,064 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
32,458 | - | 32,458 | 26,648 | - | 26,648 | ||||||||||||||||||
Fuels, lubricants and greases
|
553,268 | (760 | ) | 552,508 | 553,491 | (1,032 | ) | 552,459 | ||||||||||||||||
Consumable materials and
bottles for resale
|
55,960 | (1,636 | ) | 54,324 | 49,688 | (1,028 | ) | 48,660 | ||||||||||||||||
Advances to suppliers
|
72,464 | - | 72,464 | 111,578 | - | 111,578 | ||||||||||||||||||
Properties for resale
|
38,956 | - | 38,956 | 39,707 | - | 39,707 | ||||||||||||||||||
1,230,507 | (16,482 | ) | 1,214,025 | 1,147,561 | (14,024 | ) | 1,133,537 |
Balance as of December 31, 2010
|
14,024 | |||
Write-off and addition, net
|
2,458 | |||
Balance as of September 30, 2011
|
16,482 |
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||
IRPJ and CSLL
|
91,197 | 78,868 | 178,254 | 145,554 | ||||||||||||
ICMS
|
- | - | 186,376 | 202,584 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (48,791 | ) | (56,130 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Note 2.r)
|
- | - | (3,301 | ) | (3,273 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 206,077 | 97,568 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 18,616 | 10,507 | ||||||||||||
IPI
|
- | - | 3,062 | 4,342 | ||||||||||||
Others
|
1 | 21 | 9,459 | 7,935 | ||||||||||||
Total
|
91,219 | 78,910 | 549,752 | 409,087 | ||||||||||||
Current
|
46,692 | 69,897 | 451,004 | 354,317 | ||||||||||||
Non-current
|
44,527 | 9,013 | 98,748 | 54,770 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance as of December 31, 2010
|
56,130 | |||
Additions
|
8,101 | |||
Recoveries
|
(15,440 | ) | ||
Balance as of September 30, 2011
|
48,791 |
8.
|
Related parties
|
Parent
|
||||||||||||
Assets
|
Financial income
|
|||||||||||
Loans
|
Debentures
|
|||||||||||
Ipiranga Produtos de Petróleo S.A.
|
- | 750,000 | 98,331 | |||||||||
Total as of September 30, 2011
|
- | 750,000 | 98,331 | |||||||||
Total as of December 31, 2010
|
6,962 | 773,907 | ||||||||||
Total as of September 30, 2010
|
79,171 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 7,462 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 170 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 283 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654 | - | - | 1,126 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 301,998 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,145 | - | - | ||||||||||||
Quattor Participações S.A.
|
- | - | - | 640 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 255 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 153 | - | ||||||||||||
Other
|
490 | 826 | 122 | - | ||||||||||||
Total as of September 30, 2011
|
10,144 | 3,971 | 728 | 311,481 | ||||||||||||
Total as of December 31, 2010
|
10,144 | 4,021 | 2,324 | 261,035 |
Consolidated
|
||||||||
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A.
|
17,525 | 499,295 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
3,975 | - | ||||||
Liquigás Distribuidora S.A.
|
4,619 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
5 | 8,185 | ||||||
Petróleo Brasileiro S.A. – Petrobras
|
13,849 | 22,790,593 | ||||||
Quattor Participações S.A.
|
- | 126,667 | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 119,647 | ||||||
Servgás Distribuidora de Gas S.A.
|
1,019 | - | ||||||
SHV Gás Brasil Ltda.
|
1,635 | - | ||||||
Total as of September 30, 2011
|
42,627 | 23,544,387 | ||||||
Total as of September 30, 2010
|
130,562 | 19,860,418 |
|
(*)
|
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
granted
|
Market
price of shares
(in R$)
|
Total
compensation costs, including taxes
|
Accumulated
compensation costs recorded
|
Accumulated compensation costs
not recorded
|
|||||||||||||||
November 10, 2010
|
260,000 | 26.78 | 9,602 | (1,495 | ) | 8,107 | ||||||||||||||
December 16, 2009
|
250,000 | 20.75 | 7,155 | (2,229 | ) | 4,926 | ||||||||||||||
October 8, 2008
|
696,000 | 9.99 | 9,593 | (4,888 | ) | 4,705 | ||||||||||||||
December 12, 2007
|
160,000 | 16.17 | 3,570 | (2,324 | ) | 1,246 | ||||||||||||||
November 9, 2006
|
207,200 | 11.62 | 3,322 | (1,633 | ) | 1,689 | ||||||||||||||
December 14, 2005
|
93,600 | 8.21 | 1,060 | (618 | ) | 442 | ||||||||||||||
October 4, 2004
|
167,900 | 10.20 | 2,361 | (1,653 | ) | 708 | ||||||||||||||
December 18, 2003
|
239,200 | 7.58 | 2,501 | (1,959 | ) | 542 | ||||||||||||||
2,073,900 | 39,164 | (16,799 | ) | 22,365 |
9.
|
Income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 25,317 | 27,646 | ||||||||||||
Provisions for contingencies
|
235 | 185 | 99,784 | 66,898 | ||||||||||||
Provision for post-employment benefit (see Note 22.b)
|
- | - | 30,843 | 30,843 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 13,429 | 16,414 | ||||||||||||
Provision for goodwill paid on investments (see Note 13)
|
- | - | 250,270 | 306,086 | ||||||||||||
Other provisions
|
- | - | 62,726 | 20,715 | ||||||||||||
Tax losses and negative basis for social contribution to offset (d)
|
- | - | 52,832 | 59,978 | ||||||||||||
Adoption of IFRS effect
|
- | - | 13,941 | 35,817 | ||||||||||||
Total
|
235 | 185 | 549,142 | 564,397 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 330 | 364 | ||||||||||||
Accelerated depreciation
|
- | - | 101 | 109 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 30,640 | 7,931 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 863 | 842 | ||||||||||||
Transition Tax Regime effect
|
- | - | 1,482 | 17,466 | ||||||||||||
Total
|
- | - | 33,416 | 26,712 | ||||||||||||
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
- | 184,609 | ||||||
From 1 to 2 years
|
- | 119,547 | ||||||
From 2 to 3 years
|
235 | 77,135 | ||||||
From 3 to 5 years
|
- | 107,399 | ||||||
From 5 to 7 years
|
- | 34,904 | ||||||
From 7 to 10 years
|
- | 25,548 | ||||||
235 | 549,142 |
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
09/30/2010
|
09/30/2011
|
09/30/2010
|
|||||||||||||
Income before taxes and equity in income of subsidiaries and affiliates
|
15,782 | 7,791 | 881,664 | 728,055 | ||||||||||||
Full tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at
the official tax rates
|
(5,366 | ) | (2,649 | ) | (299,766 | ) | (247,539 | ) | ||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible
expenses/nontaxable revenues
|
- | (4 | ) | 16,443 | 1,303 | |||||||||||
Adjustment to estimated income
|
- | - | 16,828 | 16,859 | ||||||||||||
Interest on equity
|
(10,227 | ) | - | - | - | |||||||||||
Workers Meal Program (PAT)
|
- | - | 390 | 331 | ||||||||||||
Other adjustments
|
17 | 19 | (455 | ) | (3,056 | ) | ||||||||||
Income and social contribution taxes before tax
incentives
|
(15,576 | ) | (2,634 | ) | (266,560 | ) | (232,102 | ) | ||||||||
Tax incentives - ADENE
|
- | - | 18,368 | 24,411 | ||||||||||||
Income and social contribution taxes in the income
statement
|
(15,576 | ) | (2,634 | ) | (248,192 | ) | (207,691 | ) | ||||||||
Current
|
(15,626 | ) | (2,596 | ) | (217,390 | ) | (132,018 | ) | ||||||||
Deferred
|
50 | (38 | ) | (49,170 | ) | (100,084 | ) | |||||||||
Tax incentives - ADENE
|
- | - | 18,368 | 24,411 |
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 | 2020 |
d.
|
Income and Social Contribution Tax carryforwards
|
10.
|
Prepaid expenses (Consolidated)
|
09/30/2011
|
12/31/2010
|
|||||||
Rents
|
29,596 | 28,926 | ||||||
Stock compensation plan, net (see Note 8.c)
|
18,084 | 21,822 | ||||||
Software maintenance
|
16,277 | 7,156 | ||||||
Advertising and publicity
|
9,268 | 3,769 | ||||||
Insurance premiums
|
5,779 | 8,457 | ||||||
Purchases of meal and transportation tickets
|
3,699 | 3,902 | ||||||
Taxes and other prepaid expenses
|
4,621 | 1,727 | ||||||
87,324 | 75,759 | |||||||
Current
|
39,114 | 35,148 | ||||||
Non-current
|
48,210 | 40,611 |
11.
|
Investments
|
September 30, 2011
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits - R$
|
764,893 | 2,192,823 | 2,143,358 | 49,853 | ||||||||||||
Net income for the period after adjustment for unrealized profits - R$
|
52,943 | 71,745 | 501,926 | 6,374 |
December 31, 2010
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits - R$
|
711,949 | 1,788,180 | 2,423,056 | 48,135 |
September 30, 2010
|
||||||||||||||||
Net income for the period after adjustment for unrealized profits - R$
|
70,674 | 44,563 | 384,314 | 44,341 |
Investments
|
Equity in income
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
09/30/2010
|
|||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
2,143,358 | 2,423,056 | 501,926 | 384,314 | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
2,192,823 | 1,788,180 | 71,745 | 44,563 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
764,893 | 711,949 | 52,943 | 70,674 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
16,553 | 15,982 | 1,838 | 13,470 | ||||||||||||
5,117,627 | 4,939,167 | 628,452 | 513,021 | |||||||||||||
RPR
|
||||
Current assets
|
32,857 | |||
Non-current assets
|
22,992 | |||
Current liabilities
|
7,856 | |||
Non-current liabilities and shareholders’ equity
|
47,993 | |||
Net revenue from sales and services
|
60,991 | |||
Costs and operating expenses
|
(57,698 | ) | ||
Operating income
|
3,293 | |||
Net financial expenses and social contribution and income taxes
|
(1,176 | ) | ||
Net income
|
2,117 |
Investments
|
Equity in income
|
|||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
09/30/2010
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A.
|
6,787 | 6,668 | 149 | 10 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
3,706 | 3,722 | (15 | ) | (39 | ) | ||||||||||
Oxicap Indústria de Gases Ltda.
|
2,055 | 2,075 | (19 | ) | (131 | ) | ||||||||||
12,548 | 12,465 | 115 | (160 | ) |
09/30/2011 | ||||||||||||||||||||
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
|||||||||||||||||||
Current assets
|
5,757 | 15,430 | 802 | 364 | 28 | |||||||||||||||
Non-current assets
|
22,322 | 88,526 | 8,836 | 851 | 3,132 | |||||||||||||||
Current liabilities
|
598 | 6,682 | - | 12 | 76 | |||||||||||||||
Non-current liabilities
|
332 | 89,053 | 2,226 | 1,709 | 4,339 | |||||||||||||||
Shareholders’ equity
|
27,149 | 8,221 | 7,412 | (506 | ) | (1,255 | ) | |||||||||||||
Net revenue from sales and services
|
2,892 | 19,885 | - | - | - | |||||||||||||||
Costs and operating expenses
|
(2,679 | ) | (20,019 | ) | (68 | ) | (85 | ) | (275 | ) | ||||||||||
Net financial expenses and social contribution and income taxes
|
238 | 56 | 38 | 35 | (2 | ) | ||||||||||||||
Net income
|
451 | (78 | ) | (30 | ) | (50 | ) | (277 | ) | |||||||||||
Number of shares or units held
|
20,124,996 | 156 | 1,493,120 | 3,000 | 1,384,308 | |||||||||||||||
% of capital held
|
25 | 25 | 50 | 33 | 33 |
12.
|
Property, plant and equipment (Consolidated)
|
Average annual depreciation rate
|
Balance
as of 12/31/2010
|
Additions
|
Balance of DNP acquisition adjustment
|
Depreciation
|
Transfer
|
Write-offs
|
Exchange rate
|
Balance
as of 09/30/2011
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
- | 375,669 | 95 | - | - | 7,269 | (20,548 | ) | 467 | 362,952 | ||||||||||||||||||||||||||
Buildings
|
26 | 1,046,128 | 6,109 | 1,055 | - | 65,264 | (23,827 | ) | 2,729 | 1,097,458 | ||||||||||||||||||||||||||
Leasehold improvements
|
13 | 372,760 | 8,991 | - | - | 18,847 | (4,681 | ) | 1 | 395,918 | ||||||||||||||||||||||||||
Machinery and equipment
|
12 | 2,601,836 | 72,648 | - | - | 415,827 | (1,830 | ) | 25,430 | 3,113,911 | ||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14 | 1,465,777 | 82,913 | 614 | - | 73,420 | (19,413 | ) | - | 1,603,311 | ||||||||||||||||||||||||||
LPG tanks and bottles
|
12 | 362,882 | 65,210 | - | - | 4 | (22,953 | ) | - | 405,143 | ||||||||||||||||||||||||||
Vehicles
|
7 | 173,408 | 21,511 | 167 | - | 9,200 | (22,040 | ) | 464 | 182,710 | ||||||||||||||||||||||||||
Furniture and utensils
|
7 | 105,795 | 4,982 | - | - | 1,140 | (480 | ) | 470 | 111,907 | ||||||||||||||||||||||||||
Construction in progress
|
- | 422,471 | 247,877 | - | - | (490,350 | ) | (6,197 | ) | 2,323 | 176,124 | |||||||||||||||||||||||||
Advances to suppliers
|
- | 6,525 | 7,855 | - | - | (4,128 | ) | - | - | 10,252 | ||||||||||||||||||||||||||
Imports in progress
|
- | 340 | 188 | - | - | (276 | ) | - | - | 252 | ||||||||||||||||||||||||||
IT equipment
|
5 | 178,296 | 7,580 | - | - | 820 | (1,796 | ) | 64 | 184,964 | ||||||||||||||||||||||||||
7,111,887 | 525,959 | 1,836 | - | 97,037 | (123,765 | ) | 31,948 | 7,644,902 | ||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(436,875 | ) | - | - | (28,228 | ) | (11,653 | ) | 14,754 | (2,452 | ) | (464,454 | ) | |||||||||||||||||||||||
Leasehold improvements
|
(195,091 | ) | - | - | (16,509 | ) | (96 | ) | 4,237 | (1 | ) | (207,460 | ) | |||||||||||||||||||||||
Machinery and equipment
|
(1,130,575 | ) | - | - | (136,317 | ) | (91,030 | ) | 1,234 | (25,598 | ) | (1,382,286 | ) | |||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(834,834 | ) | - | - | (59,604 | ) | 156 | 16,411 | - | (877,871 | ) | |||||||||||||||||||||||||
LPG tanks and bottles
|
(190,255 | ) | - | - | (16,527 | ) | - | 8,878 | - | (197,904 | ) | |||||||||||||||||||||||||
Vehicles
|
(109,346 | ) | - | - | (4,168 | ) | (632 | ) | 17,362 | (237 | ) | (97,021 | ) | |||||||||||||||||||||||
Furniture and utensils
|
(62,325 | ) | - | - | (6,945 | ) | (2,929 | ) | 393 | (1,322 | ) | (73,128 | ) | |||||||||||||||||||||||
IT equipment
|
(146,831 | ) | - | - | (9,393 | ) | 110 | 1,420 | (24 | ) | (154,718 | ) | ||||||||||||||||||||||||
(3,106,132 | ) | - | - | (277,691 | ) | (106,074 | ) | 64,689 | (29,634 | ) | (3,454,842 | ) | ||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197 | ) | - | - | - | - | - | - | (197 | ) | ||||||||||||||||||||||||||
Machinery and equipment
|
(1,854 | ) | - | - | - | - | 253 | - | (1,601 | ) | ||||||||||||||||||||||||||
(2,051 | ) | - | - | - | - | 253 | - | (1,798 | ) | |||||||||||||||||||||||||||
Net
|
4,003,704 | 525,959 | 1,836 | (277,691 | ) | (9,037 | ) | (58,823 | ) | 2,314 | 4,188,262 |
13.
|
Intangible assets (Consolidated)
|
Goodwill
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2010
|
714,391 | 68,187 | 12,011 | 12,466 | 535,081 | 3,475 | 1,345,611 | |||||||||||||||||||||
Balance of DNP acquisition adjustment
|
(21,804 | ) | - | - | - | 4,865 | - | (16,939 | ) | |||||||||||||||||||
Additions
|
- | 26,567 | - | - | 238,896 | 714 | 266,177 | |||||||||||||||||||||
Write-offs
|
- | (10 | ) | - | - | - | (390 | ) | (400 | ) | ||||||||||||||||||
Transferences
|
- | 330 | 8,562 | - | - | 145 | 9,037 | |||||||||||||||||||||
Amortization
|
- | (19,473 | ) | (3,444 | ) | (412 | ) | (132,718 | ) | (87 | ) | (156,134 | ) | |||||||||||||||
Exchange rate
|
- | 113 | - | - | 142 | 176 | 431 | |||||||||||||||||||||
Deffered IRPJ/CSLL
|
(8,411 | ) | - | - | - | - | - | (8,411 | ) | |||||||||||||||||||
Balance as of September 30, 2011
|
684,176 | 75,714 | 17,129 | 12,054 | 646,266 | 4,033 | 1,439,372 | |||||||||||||||||||||
Weighted average term of amortization (years)
|
- | 5 | 5 | 30 | 6 | 9 |
09/30/2011
|
12/31/2010
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
DNP
|
16,326 | 46,541 | ||||||
Others
|
2,278 | 2,278 | ||||||
684,176 | 714,391 |
•
|
On July 11, 2002, the subsidiary Terminal Químico de Aratu S.A. – Tequimar (“Tequimar”) executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for another 20 years, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
14.
|
Loans, debentures and finance leases (Consolidated)
|
Description
|
09/30/2011
|
12/31/2010
|
Index/Currency
|
Weighted average financial charges
09/30/2011 - % p.a.
|
Maturity
|
|||||||||||||
Foreign currency:
|
||||||||||||||||||
Notes in the foreign market (b)
|
469,053 | 413,284 |
US$
|
+7.2 | 2015 | |||||||||||||
Advances on foreign exchange contracts
|
130,500 | 41,626 |
US$
|
+1.8 |
< 350 days
|
|||||||||||||
Foreign loan (c)
|
110,922 | 99,749 |
US$ + LIBOR (i)
|
+1.0 | 2014 | |||||||||||||
BNDES (d)
|
71,583 | 67,195 |
US$
|
+5.7 |
2012 to 2017
|
|||||||||||||
Foreign currency advances delivered
|
38,297 | 64,080 |
US$
|
+1.4 |
< 118 days
|
|||||||||||||
Financial institutions
|
24,557 | 16,656 |
MX$ + TIIE (ii)
|
+2.2 |
2011 to 2016
|
|||||||||||||
Financial institutions
|
12,100 | 22 |
Bs (iii)
|
+17.1 |
2011 to 2013
|
|||||||||||||
FINIMP
|
914 | 779 |
US$
|
+7.0 | 2012 | |||||||||||||
Financial institutions
|
- | 6,740 | ||||||||||||||||
Financial institutions – RPR
|
- | 1,581 | ||||||||||||||||
BNDES (d)
|
- | 8 | ||||||||||||||||
Subtotal
|
857,926 | 711,720 | ||||||||||||||||
Local currency:
|
||||||||||||||||||
Banco do Brasil – fixed (e)
|
2,141,384 | 1,916,257 | R$ | +11.8 |
2012 to 2015
|
|||||||||||||
Debentures (f)
|
1,096,218 | 1,196,116 |
CDI
|
108.5 | 2012 | |||||||||||||
BNDES (d)
|
892,695 | 1,178,081 |
TJLP (iv)
|
+3.4 |
2012 to 2019
|
|||||||||||||
Banco do Brasil – floating (e)
|
207,216 | - |
CDI
|
98.5 | 2014 | |||||||||||||
Banco do Nordeste do Brasil
|
89,396 | 99,355 | R$ |
+8.5 (vi)
|
2018 | |||||||||||||
Loan – MaxFácil
|
84,117 | 77,391 |
CDI
|
100.0 | 2012 | |||||||||||||
BNDES (d)
|
81,140 | 65,137 | R$ | +5.9 |
2011 to 2021
|
|||||||||||||
FINEP
|
51,422 | 61,738 |
TJLP (iv)
|
+0.5 |
2013 to 2014
|
|||||||||||||
Finance leases (g)
|
42,663 | - |
IGP-M (v)
|
+5.6 | 2031 | |||||||||||||
Debentures – RPR (f)
|
18,518 | - |
CDI
|
118,0 | 2014 | |||||||||||||
FINAME
|
2,622 | 5,922 |
TJLP (iv)
|
+2.7 |
2011 to 2013
|
|||||||||||||
Fixed finance leases (g)
|
1,521 | 2,171 | R$ | +14,8 |
2011 to 2014
|
|||||||||||||
Working capital loan – RPR
|
- | 23,765 | ||||||||||||||||
Finance leases (g)
|
- | 3,374 | ||||||||||||||||
Others
|
- | 634 | ||||||||||||||||
Subtotal
|
4,708,912 | 4,629,941 | ||||||||||||||||
Income from currency and interest rate hedging instruments
|
47,603 | 54,372 | ||||||||||||||||
Total
|
5,614,441 | 5,396,033 | ||||||||||||||||
Current
|
1,472,377 | 820,484 | ||||||||||||||||
Non-current
|
4,142,064 | 4,575,549 |
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican Peso; TIIE = Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivares Fortes.
|
(iv)
|
TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On September 30, 2011, TJLP was fixed at 6% p.a.
|
(v)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation calculated by the Getúlio Vargas Foundation.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On September 30, 2011, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
09/30/2011
|
12/31/2010
|
|||||||
From 1 to 2 years
|
2,198,374 | 2,197,838 | ||||||
From 2 to 3 years
|
841,508 | 1,024,879 | ||||||
From 3 to 4 years
|
476,276 | 440,504 | ||||||
From 4 to 5 years
|
542,192 | 824,695 | ||||||
More than 5 years
|
83,714 | 87,633 | ||||||
4,142,064 | 4,575,549 |
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with the Company’ direct or indirect controlling parties, or their subsidiaries, in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between its subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
•
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
|
- capitalization level: shareholders’ equity / total assets equal to or above 0.30; and
|
|
- current liquidity level: current assets / current liabilities equal to or above 1.3.
|
·
|
In December 2009, the Company concluded the review of certain terms and conditions of its third issuance of debentures, in a single series of 1,200 simple, nonconvertible into shares, unsecured debentures, after which the interest of the debentures was reduced to 108.5% CDI and its maturity date was extended to December 4, 2012. The debentures have annual interest payments and amortization in one single tranche at the maturity date, as according to the following characteristics:
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump at final maturity
|
Interest:
|
108.5% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
November 30, 2014
|
Payment of the face value:
|
Eight equal quarterly installments, starting on March 01, 2013 and the last on November 30, 2014
|
Interest:
|
118.0% of CDI |
Payment of interest:
|
Eight equal quarterly installments, starting on March 01, 2013 and the last on November 30, 2014
|
Reprice: |
Not applicable
|
09/30/2011
|
||||||||||||
LPG bottling
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Equipment and Intangible assets, net of depreciation and amortization
|
40,899 | 1,479 | 869 | |||||||||
Financing (present value)
|
42,663 | 1,110 | 411 | |||||||||
Current
|
1,403 | 594 | 262 | |||||||||
Non-current
|
41,260 | 516 | 149 |
12/31/2010
|
||||||||||||
Fuel distribution equipment
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Equipment, net of depreciation
|
20,731 | 1,973 | 848 | |||||||||
Financing (present value)
|
3,374 | 1,568 | 603 | |||||||||
Current
|
3,374 | 618 | 265 | |||||||||
Non-current
|
- | 950 | 338 |
09/30/2011 | ||||||||||||
LPG bottling
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Up to 1 year
|
3,540 | 699 | 366 | |||||||||
From 1 to 2 years
|
3,540 | 481 | 204 | |||||||||
From 2 to 3 years
|
3,540 | 81 | - | |||||||||
From 3 to 4 years
|
3,540 | - | - | |||||||||
From 4 to 5 years
|
3,540 | - | - | |||||||||
More than 5 years
|
51,625 | - | - | |||||||||
69,325 | 1,261 | 570 |
12/31/2010
|
||||||||||||
Fuel distribution equipment
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Up to 1 year
|
3,565 | 780 | 366 | |||||||||
From 1 to 2 years
|
- | 629 | 366 | |||||||||
From 2 to 3 years
|
- | 440 | 102 | |||||||||
3,565 | 1,849 | 834 |
Effective rate of transaction costs (% p.a.)
|
Balance as of 12/31/2010
|
Incurred cost
|
Amortization
|
Balance as of 09/30/2011
|
||||||||||||||||
Banco do Brasil (e)
|
0.7 | % | 24,545 | 4,353 | (5,262 | ) | 23,636 | |||||||||||||
Debêntures (f)
|
0.6 | % | 13,851 | - | (6,341 | ) | 7,510 | |||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 4,105 | - | (222 | ) | 3,883 | |||||||||||||
Others
|
0.3 | % | 758 | 508 | (384 | ) | 882 | |||||||||||||
Total
|
43,259 | 4,861 | (12,209 | ) | 35,911 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
Total
|
|||||||||||||||||||
Banco do Brasil (e)
|
12,255 | 6,840 | 3,398 | 1,143 | - | 23,636 | ||||||||||||||||||
Debêntures (f)
|
6,023 | 1,487 | - | - | - | 7,510 | ||||||||||||||||||
Notes in the foreign market (b)
|
914 | 914 | 914 | 913 | 228 | 3,883 | ||||||||||||||||||
Others
|
261 | 304 | 297 | 20 | - | 882 | ||||||||||||||||||
Total
|
19,453 | 9,545 | 4,609 | 2,076 | 228 | 35,911 |
15.
|
Trade payables (Consolidated)
|
09/30/2011
|
12/31/2010
|
|||||||
Domestic suppliers
|
756,712 | 901,272 | ||||||
Foreign suppliers
|
52,744 | 39,905 | ||||||
809,456 | 941,177 | |||||||
16.
|
Assets retirement obligation (Consolidated)
|
Balance as of December 31, 2010
|
63,891 | |||
Additions (new tanks)
|
1,786 | |||
Disbursements with tanks removed
|
(2,041 | ) | ||
Accretion expense
|
3,227 | |||
Balance as of September 30, 2011
|
66,863 | |||
Current
|
7,272 | |||
Non-current
|
59,591 |
17.
|
Deferred revenues (Consolidated)
|
09/30/2011
|
12/31/2010
|
|||||||
Initial franchise fee ‘am/pm’
|
10,518 | 8,346 | ||||||
Loyalty program Km de Vantagens
|
15,028 | 11,547 | ||||||
Other
|
184 | 591 | ||||||
25,730 | 20,484 | |||||||
Current
|
18,476 | 14,572 | ||||||
Non-current
|
7,254 | 5,912 |
18.
|
Shareholders’ equity
|
19.
|
Segment information
|
09/30/2011
|
09/30/2010
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
2,810,358 | 2,739,444 | ||||||
Ipiranga
|
31,153,476 | 26,728,838 | ||||||
Oxiteno
|
1,746,698 | 1,558,906 | ||||||
Ultracargo
|
198,072 | 234,061 | ||||||
Other (1)
|
97,293 | 272,438 | ||||||
Intersegment sales
|
(103,038 | ) | (307,113 | ) | ||||
Total
|
35,902,859 | 31,226,574 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,266 | 1,657 | ||||||
Ipiranga
|
5,726 | 29,048 | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
20,091 | 33,483 | ||||||
Other (1)
|
75,955 | 242,925 | ||||||
Total
|
103,038 | 307,113 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
2,809,092 | 2,737,787 | ||||||
Ipiranga
|
31,147,750 | 26,699,790 | ||||||
Oxiteno
|
1,746,698 | 1,558,906 | ||||||
Ultracargo
|
177,981 | 200,578 | ||||||
Other (1)
|
21,338 | 29,513 | ||||||
Total
|
35,902,859 | 31,226,574 | ||||||
Operating income:
|
||||||||
Ultragaz
|
144,710 | 156,934 | ||||||
Ipiranga
|
772,512 | 554,460 | ||||||
Oxiteno
|
102,886 | 88,839 | ||||||
Ultracargo
|
67,452 | 99,550 | ||||||
Other (1)
|
8,081 | 27,945 | ||||||
Total
|
1,095,641 | 927,728 | ||||||
Financial income
|
249,113 | 185,156 | ||||||
Financial expenses
|
(463,090 | ) | (384,829 | ) | ||||
Equity in income of affiliates
|
115 | (160 | ) | |||||
Income before taxes
|
881,779 | 727,895 | ||||||
09/30/2011
|
09/30/2010
|
|||||||
Additions to property, plant and equipment and
intangible assets:
|
||||||||
Ultragaz
|
210,315 | 130,065 | ||||||
Ipiranga
|
402,404 | 287,901 | ||||||
Oxiteno
|
84,256 | 190,230 | ||||||
Ultracargo
|
78,852 | 35,751 | ||||||
Other (1)
|
16,309 | 11,406 | ||||||
Total additions to property, plant and equipment and intangible assets (see Notes 12 and 13)
|
792,136 | 655,353 | ||||||
Finance leases
|
(43,009 | ) | - | |||||
Assets retirement obligation
|
(1,786 | ) | (1,215 | ) | ||||
Capitalized borrowing costs
|
(3,312 | ) | (1,182 | ) | ||||
Total investments in property, plant and equipment and intangible assets (cash flow)
|
744,029 | 652,956 |
09/30/2011
|
09/30/2010
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
85,732 | 89,777 | ||||||
Ipiranga
|
231,540 | 198,617 | ||||||
Oxiteno
|
78,735 | 75,490 | ||||||
Ultracargo
|
21,566 | 21,926 | ||||||
Other (1)
|
7,851 | 7,191 | ||||||
Total
|
425,424 | 393,001 | ||||||
09/30/2011
|
12/31/2010
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,793,258 | 1,638,815 | ||||||
Ipiranga
|
6,156,008 | 6,376,269 | ||||||
Oxiteno
|
3,440,912 | 3,095,714 | ||||||
Ultracargo
|
1,042,694 | 997,438 | ||||||
Other (1)
|
831,091 | 881,607 | ||||||
Total
|
13,263,963 | 12,989,843 | ||||||
09/30/2011
|
09/30/2010
|
|||||||
Net revenue:
|
||||||||
Brazil
|
35,381,637 | 30,771,120 | ||||||
Latin America, except Brazil and Mexico
|
278,191 | 222,955 | ||||||
North America
|
158,482 | 141,934 | ||||||
Far East
|
31,900 | 33,847 | ||||||
Europe
|
38,136 | 40,358 | ||||||
Other
|
14,513 | 16,360 | ||||||
Total
|
35,902,859 | 31,226,574 | ||||||
20.
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee 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
|
09/30/2011
|
12/31/2010
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instrument)
|
262.9 | 211.0 | ||||||
Foreign trade accounts receivable, net of provision for loss
|
125.0 | 123.6 | ||||||
Advances to foreign suppliers, net of accounts payable arising from imports
|
- | 11.3 | ||||||
Investments in foreign subsidiaries
|
127.0 | 72.6 | ||||||
514.9 | 418.5 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(857.9 | ) | (710.2 | ) | ||||
Accounts payable arising from imports , net of advances to foreign suppliers
|
(34.6 | ) | - | |||||
(892.5 | ) | (710.2 | ) | |||||
Currency hedging instruments
|
218.3 | 122.7 | ||||||
Net liability position
|
(159.3 | ) | (169.0 | ) | ||||
Net asset (liability) position – RPR1
|
(6.5 | ) | 13.6 | |||||
Net liability position – Total
|
(165.8 | ) | (155.4 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of September 30, 2011 of RPR reflects the amount of R$ 6.5 million of suppliers in foreign currency.
|
Hedging instruments
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or receivable for the period (09/30/2011)
|
|||||||||||||||||||||
Amount receivable
|
Amount payable
|
|||||||||||||||||||||||||
09/30/2011
|
12/31/2010
|
09/30/2011
|
12/31/2010
|
|||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, Citibank,
|
Oct 2011 to Dec 2015
|
||||||||||||||||||||||||
Receivables in U.S. dollars
|
HSBC, Itaú, Santander
|
US$ 199.4
|
$US 165.8 | 373.0 | 271.0 | 373.0 | - | |||||||||||||||||||
Payables in CDI interest rate
|
(US$ 199.4
|
) | $US(165.8 | ) | (368.8 | ) | (320.0 | ) | - | 368.8 | ||||||||||||||||
Total result
|
- | - | 4.2 | (49.0 | ) | 373.0 | 368.8 | |||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
BTG Pactual, Citibank,
|
|||||||||||||||||||||||||
Receivables in CDI interest rates
|
Itaú, Santander
|
Oct 2011 to Dec 2011
|
US$ 80.5
|
$US 89.2 | 131.1 | 153.0 | 131.1 | - | ||||||||||||||||||
Payables in U.S. dollars
|
(US$ 80.5
|
) | $US(89.2 | ) | (154.7 | ) | (146.7 | ) | - | 154.7 | ||||||||||||||||
Total result
|
- | - | (23.6 | ) | 6.3 | 131.1 | 154.7 | |||||||||||||||||||
c – Interest rate swaps in R$
|
Banco do Brasil
|
Feb 2012 to May 2015
|
||||||||||||||||||||||||
Receivables in predetermined interest rate
|
R$1,809.5 | R$1,809.5 | 2,166.0 | 1,947.9 | 2,166.0 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
R$(1,809.5 | ) | R$(1,809.5 | ) | (2,097.3 | ) | (1,931.5 | ) | - | 2,097.3 | ||||||||||||||||
Total result
|
- | - | 68.7 | 16.4 | 2,166.0 | 2,097.3 | ||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
- | $US 60.0 | - | 98.6 | - | - | ||||||||||||||||||||
Payables in fixed interest rate in U.S. dollars
|
- | $US(60.0 | ) | - | (100.2 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (1.6 | ) | - | - | |||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
- | $US 10.3 | - | 16.6 | - | - | ||||||||||||||||||||
Payables in predetermined interest rate in R$
|
- | $US(10.3 | ) | - | (18.1 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (1.5 | ) | - | - | |||||||||||||||||||
f – Exchange rate swaps payable in U.S. dollars – RPR
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
- | $US 0.9 | - | 1.6 | - | - | ||||||||||||||||||||
Payables in CDI interest rate
|
- | $US(0.9 | ) | - | (1.7 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (0.1 | ) | - | - | |||||||||||||||||||
Total gross result
|
49.3 | (29.5 | ) | 2,670.1 | 2,620.8 | |||||||||||||||||||||
Income tax
|
(10.2 | ) | (5.1 | ) | (10.2 | ) | - | |||||||||||||||||||
Total net result
|
39.1 | (34.6 | ) | 2,659.9 | 2,620.8 | |||||||||||||||||||||
Positive result (see Note 4)
|
86.7 | 19.8 | ||||||||||||||||||||||||
Negative result (see Note 14)
|
(47.6 | ) | (54.4 | ) | ||||||||||||||||||||||
1 In million. Currency as indicated
|
September 30, 2011
|
||||||||
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A – Exchange rate swaps receivable in U.S. dollars
|
(11.4 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
(16.8 | ) | - | |||||
C – Interest rate swaps in R$
|
2.9 | - | ||||||
D – Interest rate swaps in U.S. dollars
|
(1.6 | ) | 1.5 | |||||
E – NDFs (non-deliverable forwards) - RPR
|
(0.9 | ) | 0.9 | |||||
Total
|
(27.8 | ) | 2.4 |
September 30, 2010
|
||||||||
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A – Exchange rate swaps receivable in U.S. dollars
|
(19.9 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
10.2 | - | ||||||
C – Interest rate swaps in R$
|
11.6 | - | ||||||
D – Interest rate swaps in U.S. dollars
|
(2.4 | ) | 1.6 | |||||
E – NDFs (non-deliverable forwards) - RPR
|
(3.4 | ) | (4.0 | ) | ||||
Total
|
(3.9 | ) | (2.4 | ) |
09/30/2011
|
12/31/2010
|
|||||||||||||||
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and bank deposits
|
110,208 | 110,208 | 72,793 | 72,793 | ||||||||||||
Financial investments
|
2,445,160 | 2,445,160 | 3,127,806 | 3,127,806 | ||||||||||||
Currency and interest hedging instruments
|
86,702 | 86,702 | 19,778 | 19,778 | ||||||||||||
2,642,070 | 2,642,070 | 3,220,377 | 3,220,377 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
4,407,918 | 4,455,417 | 4,140,000 | 4,188,937 | ||||||||||||
Debentures
|
1,114,736 | 1,110,890 | 1,196,116 | 1,182,380 | ||||||||||||
Finance leases
|
44,184 | 44,184 | 5,545 | 5,545 | ||||||||||||
Currency and interest hedging instruments
|
47,603 | 47,603 | 54,372 | 54,372 | ||||||||||||
5,614,441 | 5,658,094 | 5,396,033 | 5,431,234 |
•
|
The fair values of the cash and bank deposits balances are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial information, which correspond to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
For fair value calculation of LPG Inc.’s notes in the foreing market (see Note 14.b), the price quoted in an active market is used.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of September 30, 2011 and December 31, 2010. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries can use quotes provided by the transaction counterparties.
|
(a)
|
Level 1 - prices negotiated (without adjustment) in active markets for identical assets or liabilities;
|
(b)
|
Level 2 - inputs other than prices negotiated in active markets included in Level 1 and observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
|
(c)
|
Level 3 - inputs for the asset or liability which are not based on observable market variables (unobservable inputs).
|
Fair value
09/30/2011
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash and bank deposits
|
110,208 | 110,208 | - | - | ||||||||||||
Financial investments
|
2,445,160 | 2,236,508 | 208,652 | - | ||||||||||||
Currency and interest hedging instruments
|
86,702 | - | 86,702 | - | ||||||||||||
2,642,070 | 2,346,716 | 295,354 | - | |||||||||||||
Liabilities:
|
||||||||||||||||
Banco do Brasil fixed
|
2,141,384 | - | 2,141,384 | - | ||||||||||||
Currency and interest hedging instruments
|
47,603 | - | 47,603 | - | ||||||||||||
2,188,987 | - | 2,188,987 | - | |||||||||||||
Fair value
12/31/2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash and bank deposits
|
72,793 | 72,793 | - | - | ||||||||||||
Financial investments
|
3,127,806 | 2,946,279 | 181,527 | - | ||||||||||||
Currency and interest hedging instruments
|
19,778 | - | 19,778 | - | ||||||||||||
3,220,377 | 3,019,072 | 201,305 | - | |||||||||||||
Liabilities:
|
||||||||||||||||
Banco do Brasil fixed
|
1,916,257 | - | 1,916,257 | - | ||||||||||||
Currency and interest hedging instruments
|
54,372 | - | 54,372 | - | ||||||||||||
1,970,629 | - | 1,970,629 | - | |||||||||||||
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Currency swaps receivable in U.S. dollars
|
|||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
72,255 | 183,166 | 294,077 | |||||||||
(2) Debts in dollars
|
appreciation
|
(72,255 | ) | (183,166) | (294,077 | ) | |||||||
(1)+(2)
|
Net effect
|
- | - | ||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(1,588 | ) | (39,291 | ) | (76,994 | ) | ||||||
(4) Gross margin of Oxiteno
|
devaluation
|
1,588 | 39,291 | 76,994 | |||||||||
(3)+(4)
|
Net effect
|
- | - | - |
Scenario I (likely)
|
|||||||||||||
Risk
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) LIBOR swap - fixed rate
|
Increase in LIBOR
|
496 | 926 | 1,355 | |||||||||
(2) LIBOR Debt
|
(496 | ) | (926 | ) | (1,355 | ) | |||||||
(1)+(2)
|
Net effect
|
- | - | - |
Scenario I (likely)
|
|||||||||||||
Risk
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Increase in prefixed rate
|
- |
(90,684
|
) |
(174,206
|
) | |||||||
(2) Fixed rate financing
|
- |
90,715
|
174,276
|
||||||||||
(1)+(2)
|
Net effect
|
- |
31
|
70
|
21.
|
Contingencies and commitments (Consolidated)
|
Provisions
|
Balance as of 12/31/2010
|
Additions
|
Write-offs
|
Adjustments
|
Balance as of 09/30/2011
|
|||||||||||||||
IRPJ and CSLL
|
194,714 | 34,770 | (221 | ) | 13,007 | 242,270 | ||||||||||||||
PIS and COFINS
|
79,963 | 9,497 | (864 | ) | 5,173 | 93,769 | ||||||||||||||
ICMS
|
104,069 | 625 | (42,088 | ) | 7,950 | 70,556 | ||||||||||||||
INSS
|
15,136 | - | (1,029 | ) | 1,045 | 15,152 | ||||||||||||||
Civil litigation
|
91,644 | 11 | (166 | ) | 2,715 | 94,204 | ||||||||||||||
Labor litigation
|
23,259 | 998 | (677 | ) | 1,716 | 25,296 | ||||||||||||||
Others
|
1,346 | 62 | - | 102 | 1,510 | |||||||||||||||
Total
|
510,131 | 45,963 | (45,045 | ) | 31,708 | 542,757 |
Port
|
Minimum movement in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment (accumulated until September)
|
Accumulated demand until September (actual)
|
|||||||||||||||
09/30/2011
|
09/30/2010
|
09/30/2011
|
09/30/2010
|
|||||||||||||
In tons of ethylene
|
119,547 | (*) | 129,318 | (*) | 120,202 | 137,509 |
09/30/2011
|
12/31/2010
|
|||||||
Up to 1 year
|
1,117 | 752 | ||||||
More than 1 year
|
1,528 | 400 | ||||||
2,645 | 1,152 |
22.
|
Employee benefits and private pension plan (Consolidated)
|
23
|
Gross revenue (Consolidated)
|
09/30/2011
|
09/30/2010
|
|||||||
Gross revenue from sale
|
36,707,587 | 32,151,502 | ||||||
Gross revenue from services
|
328,335 | 329,629 | ||||||
Sales tax
|
(972,989 | ) | (1,122,433 | ) | ||||
Discount and sales return
|
(154,176 | ) | (131,124 | ) | ||||
Other deductions
|
(5,898 | ) | (1,000 | ) | ||||
Net revenue
|
35,902,859 | 31,226,574 | ||||||
24
|
Expenses by nature (Consolidated)
|
09/30/2011
|
09/30/2010
|
|||||||
Raw materials and materials for use and
consumption
|
32,665,920 | 28,313,886 | ||||||
Freight and storage
|
547,152 | 497,619 | ||||||
Depreciation and amortization
|
425,424 | 393,001 | ||||||
Personnel expenses
|
815,777 | 774,904 | ||||||
Advertising and marketing
|
106,398 | 88,548 | ||||||
Services provided by third parties
|
107,732 | 88,492 | ||||||
Lease of real estate and equipment
|
46,442 | 41,624 | ||||||
Other expenses
|
134,578 | 121,896 | ||||||
Total
|
34,849,423 | 30,319,970 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
33,298,374 | 28,916,716 | ||||||
Selling and marketing
|
981,072 | 860,950 | ||||||
General and administrative
|
569,977 | 542,304 | ||||||
Total
|
34,849,423 | 30,319,970 | ||||||
25
|
Income from disposal of assets (Consolidated)
|
26
|
Financial income
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2011
|
09/30/2010
|
09/30/2011
|
09/30/2010
|
|||||||||||||
Financial revenues:
|
||||||||||||||||
Interest on financial investments
|
122,355 | 100,318 | 212,525 | 147,782 | ||||||||||||
Interest from customers
|
- | - | 34,396 | 32,413 | ||||||||||||
Other revenues
|
- | 21 | 2,192 | 4,961 | ||||||||||||
122,355 | 100,339 | 249,113 | 185,156 | |||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
- | - | (303,827 | ) | (229,441 | ) | ||||||||||
Interest on debentures
|
(108,352 | ) | (96,632 | ) | (110,023 | ) | (96,633 | ) | ||||||||
Interest on finance leases
|
- | - | (1,511 | ) | (978 | ) | ||||||||||
Bank charges, IOF, and other charges
|
1,757 | 3,403 | (14,718 | ) | (18,266 | ) | ||||||||||
Monetary and exchange rate changes
|
- | - | (22,693 | ) | (5,944 | ) | ||||||||||
Provisions updating and other
expenses (*)
|
(149 | ) | (140 | ) | (10,318 | ) | (33,567 | ) | ||||||||
(106,744 | ) | (93,369 | ) | (463,090 | ) | (384,829 | ) | |||||||||
Financial income/(expenses)
|
15,611 | 6,970 | (213,977 | ) | (199,673 | ) |
27
|
Earnings per share
|
Basic earnings per share
|
09/30/2011
|
09/30/2010
|
||||||
Net income of the Company
|
628,658 | 518,178 | ||||||
Weighted average shares outstanding (in thousands)
|
533,989 | 533,989 | ||||||
Basic earnings per share – whole R$
|
1.18 | 0.97 | ||||||
Diluted earnings per share
|
09/30/2011
|
09/30/2010
|
||||||
Net income of the Company
|
628,658 | 518,178 | ||||||
Weighted average shares outstanding (in thousands)
|
536.063 | 535.802 | ||||||
Diluted earnings per share – whole R$
|
1.17 | 0.97 |
Basic earnings per share
|
09/30/2011
|
09/30/2010
|
||||||
Net income attributable to shareholders of the Company
|
628,658 | 520,601 | ||||||
Weighted average shares outstanding (in thousands)
|
533.989 | 533,989 | ||||||
Basic earnings per share – whole R$
|
1.18 | 0.97 |
Diluted earnings per share
|
09/30/2011
|
09/30/2010
|
||||||
Net income attributable to shareholders of the Company
|
628.658 | 520.601 | ||||||
Weighted average shares outstanding (in thousands)
|
536,063 | 535,802 | ||||||
Diluted earnings per share – whole R$
|
1.17 | 0.97 |
Weighted average shares outstanding (in thousands)
|
09/30/2011
|
09/30/2010
|
||||||
Weighted average shares outstanding for basic per share:
|
533,989 | 533,989 | ||||||
Dilution effect
|
||||||||
Stock compensation plan
|
2,074 | 1,813 | ||||||
Weighted average shares outstanding for diluted
per share:
|
536,063 | 535,802 |
28
|
Reconciliation between information under New BRGAAP and IFRS (Parent company)
|
Net income attributable to shareholders of the Company
|
09/30/2010
|
|||
Net income under New BRGAAP
|
518,178 | |||
IFRS adoption effects:
|
||||
Amortization and write-off of deferred charges (see Note 2)
|
3,671 | |||
Social contribution and income taxes
|
(1,248 | ) | ||
Total
|
2,423 | |||
Net income under IFRS
|
520,601 |
29
|
Subsequent event
|
(R$ million)
|
3Q11
|
3Q10
|
2Q11
|
Variation
3Q11 X 3Q10
|
Variation
3Q11 x 2Q11
|
9M11
|
9M10
|
Variation
9M11 X 9M10
|
Net sales and services
|
12,909.3
|
10,910.6
|
12,187.5
|
18%
|
6%
|
35,902.9
|
31,226.6
|
15%
|
Cost of sales and services
|
(11,982.7)
|
(10,105.4)
|
(11,335.3)
|
19%
|
6%
|
(33,298.4)
|
(28,916.7)
|
15%
|
Gross Profit
|
926.6
|
805.2
|
852.2
|
15%
|
9%
|
2,604.5
|
2,309.9
|
13%
|
Selling, general and administrative expenses
|
(543.8)
|
(474.4)
|
(504.2)
|
15%
|
8%
|
(1,551.0)
|
(1,403.3)
|
11%
|
Other operating income, net
|
5.7
|
2.7
|
12.5
|
113%
|
-54%
|
26.8
|
11.8
|
127%
|
Income from sale of assets
|
9.3
|
11.1
|
3.4
|
-16%
|
176%
|
15.4
|
9.3
|
65%
|
Operating income
|
397.8
|
344.6
|
363.9
|
15%
|
9%
|
1,095.6
|
927.7
|
18%
|
Financial result
|
(77.5)
|
(60.7)
|
(70.1)
|
28%
|
10%
|
(214.0)
|
(199.7)
|
7%
|
Equity in earnings (losses) of affiliates
|
0.2
|
(0.0)
|
(0.2)
|
n/a
|
n/a
|
0.1
|
(0.2)
|
n/a
|
Income before income and social contribution taxes
|
320.5
|
283.9
|
293.6
|
13%
|
9%
|
881.8
|
727.9
|
21%
|
Income and social contribution taxes
|
(99.7)
|
(87.8)
|
(85.4)
|
14%
|
17%
|
(266.6)
|
(232.1)
|
15%
|
Benefit of tax holidays
|
4.0
|
8.8
|
6.5
|
-55%
|
-39%
|
18.4
|
24.4
|
-25%
|
Net income
|
224.7
|
204.9
|
214.7
|
10%
|
5%
|
633.6
|
520.2
|
22%
|
Net income attributable to Ultrapar
|
223.1
|
203.4
|
212.6
|
10%
|
5%
|
628.7
|
520.6
|
21%
|
Net income attributable to non-controlling shareholders of subsidiaries
|
1.6
|
1.5
|
2.1
|
9%
|
-22%
|
4.9
|
(0.4)
|
n/a
|
EBITDA
|
535.7
|
465.3
|
502.9
|
15%
|
7%
|
1,505.7
|
1,311.4
|
15%
|
Volume – LPG sales – thousand tons
|
438.3
|
427.4
|
416.7
|
3%
|
5%
|
1,236.4
|
1,205.0
|
3%
|
Volume – Fuels sales – thousand of cubic meters
|
5,777.4
|
5,244.8
|
5,396.0
|
10%
|
7%
|
16,071.7
|
14,826.0
|
8%
|
Volume – Chemicals sales – thousand tons
|
172.0
|
174.8
|
152.7
|
-2%
|
13%
|
481.0
|
514.1
|
-6%
|
R$ million
|
3Q11
|
3Q10
|
2Q11
|
Variation
3Q11 X 3Q10
|
Variation
3Q11 x 2Q11
|
9M11
|
9M10
|
Variation
9M11 x 9M10
|
Ultrapar
|
535.7
|
465.3
|
502.9
|
15%
|
7%
|
1,505.7
|
1,311.4
|
15%
|
Ultragaz
|
79.2
|
96.6
|
79.0
|
-18%
|
0%
|
230.8
|
250.8
|
-8%
|
Ipiranga
|
393.7
|
256.0
|
308.2
|
54%
|
28%
|
988.4
|
752.0
|
31%
|
Oxiteno
|
26.8
|
78.5
|
80.2
|
-66%
|
-67%
|
181.5
|
187.3
|
-3%
|
Ultracargo
|
30.1
|
27.7
|
30.6
|
9%
|
-1%
|
89.1
|
86.5
|
3%
|
Results conference call
Brazilian conference call / APIMEC
November 11th, 2011
9:30 a.m. (US EST)
Tivoli Hotel, São Paulo – Mofarrej
(Jardins room)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
November 11th, 2011
12:00 p.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: 1 877 317 6776
Participants International: +1 412 317 6776
Code: Ultrapar
IR Contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA3 = R$ 29.50/share (09/30/11)
UGP = US$ 15.83/ADR (09/30/11)
|
We present one more quarter of consistent earnings progression, reaching record levels of results, despite a less favorable macroeconomic environment. In 9M11, EBITDA and net earnings grew by 15% and 22%, respectively.
Ø COMPLETION OF THE IMPLEMENTATION OF THE NEW CORPORATE GOVERNANCE STRUCTURE, THROUGH THE LISTING IN BM&FBOVESPA’S NOVO MERCADO SEGMENT IN AUGUST.
Ø ULTRAGAZ ACQUIRES THE LPG DISTRIBUTION BUSINESS OF REPSOL GÁS BRASIL, STRENGTHENING ITS POSITION IN THE BULK SEGMENT.
“With the consistent planning and execution of our strategy as well as our focus on value creation, we report the twenty-first consecutive quarter of Ultrapar’s EBITDA growth, despite a less favorable macroeconomic environment. We have also acquired the LPG business of Repsol Gás Brasil, aiming to strengthen Ultragaz’s position in the bulk segment, in which it was a pioneer and has a relevant position. In addition, we completed in August the implementation of Ultrapar’s new corporate governance structure, having our shares started trading on the Novo Mercado and our new bylaws become effective. This new structure enables a higher investment and growth capacity, which, together with the financial soundness and the resilient nature of its businesses, shall keep Ultrapar in a privileged position to continue its path of growth and value creation.”
Pedro Wongtschowski – CEO
|
Ultrapar – Consolidated data
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Net sales and services
|
12,909
|
10,911
|
12,187
|
18%
|
6%
|
35,903
|
31,227
|
15%
|
Gross profit
|
927
|
805
|
852
|
15%
|
9%
|
2,604
|
2,310
|
13%
|
Operating profit
|
398
|
345
|
364
|
15%
|
9%
|
1,096
|
928
|
18%
|
EBITDA
|
536
|
465
|
503
|
15%
|
7%
|
1,506
|
1,311
|
15%
|
Net earnings¹
|
225
|
205
|
215
|
10%
|
5%
|
634
|
520
|
22%
|
Earnings attributable to Ultrapar per share²
|
0.42
|
0.38
|
0.40
|
10%
|
5%
|
1.18
|
0.97
|
22%
|
Amounts in R$ million (except for EPS)
|
¹ Under IFRS, net earnings include net earnings attributable to non-controlling shareholders.
|
Ultragaz – Operational data
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Total volume (000 tons)
|
438
|
427
|
417
|
3%
|
5%
|
1,236
|
1,205
|
3%
|
Bottled
|
301
|
295
|
289
|
2%
|
4%
|
850
|
835
|
2%
|
Bulk
|
137
|
132
|
128
|
4%
|
8%
|
387
|
370
|
4%
|
Ipiranga – Operational data
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Total volume (000 m³)
|
5,777
|
5,245
|
5,396
|
10%
|
7%
|
16,072
|
14,826
|
8%
|
Diesel
|
3,339
|
2,924
|
3,041
|
14%
|
10%
|
8,967
|
8,186
|
10%
|
Gasoline, ethanol and NGV
|
2,324
|
2,200
|
2,243
|
6%
|
4%
|
6,777
|
6,291
|
8%
|
Other3
|
115
|
121
|
112
|
(5%)
|
3%
|
328
|
349
|
(6%)
|
3 Fuel oils, kerosene, lubricants and greases.
|
Oxiteno – Operational data
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Total volume (000 tons)
|
172
|
175
|
153
|
(2%)
|
13%
|
481
|
514
|
(6%)
|
Product mix
|
||||||||
Specialty chemicals
|
152
|
164
|
146
|
(7%)
|
4%
|
448
|
476
|
(6%)
|
Glycols
|
20
|
11
|
7
|
87%
|
204%
|
33
|
38
|
(13%)
|
Geographical mix
|
||||||||
Sales in Brazil
|
131
|
123
|
106
|
7%
|
24%
|
345
|
366
|
(6%)
|
Sales outside Brazil
|
41
|
52
|
47
|
(22%)
|
(13%)
|
136
|
148
|
(8%)
|
Ultracargo – Operational data
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Effective storage4 (000 m3)
|
590
|
587
|
605
|
0%
|
(2%)
|
577
|
560
|
3%
|
4 Monthly average
|
Macroeconomic indicators
|
3Q11
|
3Q10
|
2Q11
|
D (%)
3Q11v3Q10
|
D (%)
3Q11v2Q11
|
9M11
|
9M10
|
D (%)
9M11v9M10
|
Average exchange rate (R$/US$)
|
1.64
|
1.75
|
1.60
|
(6%)
|
3%
|
1.63
|
1.78
|
(8%)
|
Brazilian interbank interest rate (CDI)
|
3.0%
|
2.6%
|
2.8%
|
8.7%
|
7.0%
|
|||
Inflation in the period (IPCA)
|
1.1%
|
0.5%
|
1.4%
|
5.0%
|
3.6%
|
Highlights
|
Ø
|
Completion of the implementation of Ultrapar’s new governance structure – On August 17th, 2011, each preferred share issued by Ultrapar was converted into one common voting share. Ultrapar’s shares started to be traded on the Novo Mercado segment of BM&FBOVESPA under ticker symbol UGPA3. Simultaneously, ADRs represented by preferred shares started to be represented by Ultrapar’s common shares and to be traded on the New York Stock Exchange under this new format. Additionally, on the same date, Ultrapar’s new amended bylaws approved by the Extraordinary Shareholders’ Meeting held on June 28th, 2011 became effective.
|
Ø
|
Acquisition of Repsol’s LPG distribution business in Brazil– On October 20th, 2011, Ultrapar acquired, through Ultragaz, Repsol’s LPG distribution business in Brazil. The acquisition value totaled R$ 50 million. This amount includes R$ 2 million related to the net cash of the acquired company. Repsol Gás Brasil solely distributes bulk LPG and has 1% market share in the Brazilian bulk LPG market. The volume sold by Repsol Gás Brasil amounted to 22 thousand tons in the last 12 months. The acquisition of Repsol Gás Brasil strengthens Ultragaz’s bulk LPG business, a segment in which it was a pioneer and has a relevant position, allowing economies of scale in logistics and management, as well as an improved positioning for growth in the bulk segment, where volume progression is correlated to the GDP performance. The results of the acquired business started to be consolidated by Ultrapar on October 20th, 2011.
|
Ø
|
Start up of operations of Oxiteno’s ethylene oxide plant in Camaçari and Ultracargo’s expanded terminal in Suape – In August, the expansion of the ethylene oxide plant in Camaçari was completed, increasing the current capacity by 90 thousand tons/year. This expansion concludes an important investment cycle in the expansion of Oxiteno. In September 2011, Ultracargo's expanded terminal in Suape started operations, increasing the storage capacity of chemicals by 26 thousand m3. This project is part of Ultracargo’s expansion plan, which also includes expansions of the Santos and Aratu terminals, resulting in a 15% increase in Ultracargo’s storage capacity compared with that in the end of 2010.
|
Executive summary of the results
|
Operational performance
|
Economic-financial performance
|
·
|
At Ultragaz, R$ 41 million were invested, directed mainly to new clients in the bulk segment and renewal of LPG bottles.
|
·
|
At Ipiranga, R$ 108 million were invested, mainly in the conversion of unbranded service stations, new service stations, and renewal of the distribution network. Of the total amounted invested, R$ 122 million were related to additions to property, plant and equipment and intangible assets and R$ 13 million were related to repayments of financing to clients, net of financing.
|
·
|
At Oxiteno, R$ 37 million were invested, mainly concentrated on the project to expand the ethylene oxide production capacity in Camaçari, which started up operations during 3Q11, and on the maintenance of its production facilities.
|
·
|
Ultracargo invested R$ 40 million, directed mainly to the expansions of the Santos and Aratu terminals (68 thousand m3).
|
R$ million
|
3Q11
|
9M11
|
|
|
Additions to fixed assets1
|
||||
Ultragaz2
|
41
|
151
|
||
Ipiranga
|
122
|
353
|
||
Oxiteno
|
37
|
83
|
||
Ultracargo
|
40
|
76
|
||
Total – additions to fixed assets
|
245
|
680
|
||
Financing and bonuses to clients3 – Ipiranga
|
(13)
|
(3)
|
||
Acquisition (disposal) of equity interest
|
1
|
27
|
||
Total investments, net of
disposals and repayments
|
233
|
703
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
|
Operational and market information
|
Financial focus
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
EBITDA margin Ultrapar
|
4.1 | % | 4.3 | % | 4.1 | % | 4.2 | % | 4.2 | % | ||||||||||
Net margin Ultrapar
|
1.7 | % | 1.9 | % | 1.8 | % | 1.8 | % | 1.7 | % | ||||||||||
Focus on human resources
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
Number of employees – Ultrapar
|
9,025 | 8,760 | 8,991 | 9,025 | 8,760 | |||||||||||||||
Number of employees – Ultragaz
|
4,101 | 4,043 | 4,091 | 4,101 | 4,043 | |||||||||||||||
Number of employees – Ipiranga
|
2,400 | 2,304 | 2,385 | 2,400 | 2,304 | |||||||||||||||
Number of employees – Oxiteno
|
1,621 | 1,561 | 1,612 | 1,621 | 1,561 | |||||||||||||||
Number of employees – Ultracargo
|
565 | 524 | 568 | 565 | 524 | |||||||||||||||
Focus on capital markets1
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
Number of shares (000)
|
544,384 | 544,384 | 544,384 | 544,384 | 544,384 | |||||||||||||||
Market capitalization2 – R$ million
|
15,062 | 12,706 | 15,058 | 14,847 | 11,713 | |||||||||||||||
BM&FBOVESPA1
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
Average daily volume (shares)
|
911,854 | 1,027,675 | 906,779 | 923,981 | 1,237,215 | |||||||||||||||
Average daily volume (R$ 000)
|
25,060 | 23,888 | 25,064 | 25,104 | 26,535 | |||||||||||||||
Average share price (R$/share)
|
27.5 | 23.3 | 27.6 | 27.2 | 21.4 | |||||||||||||||
NYSE1
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
Quantity of ADRs3 (000 ADRs)
|
56,375 | 52,415 | 55,487 | 56,375 | 52,415 | |||||||||||||||
Average daily volume (ADRs)
|
388,914 | 321,936 | 289,999 | 334,614 | 332,125 | |||||||||||||||
Average daily volume (US$ 000)
|
6,588 | 4,362 | 5,090 | 5,616 | 4,094 | |||||||||||||||
Average share price (US$/ADR)
|
16.9 | 13.6 | 17.6 | 16.8 | 12.3 | |||||||||||||||
Total1
|
3Q11 | 3Q10 | 2Q11 | 9M11 | 9M10 | |||||||||||||||
Average daily volume (shares)
|
1,300,768 | 1,349,611 | 1,196,778 | 1,258,596 | 1,569,340 | |||||||||||||||
Average daily volume (R$ 000)
|
35,989 | 31,500 | 33,104 | 34,327 | 33,767 |
1
|
Information retroactively adjusted to reflect the 1:4 stock split approved in the Special Shareholders’ Meeting held on February 10th, 2011.
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2011
|
2010
|
2011
|
||||||||||
ASSETS
|
||||||||||||
Cash and financial investments
|
2,575.4 | 2,993.7 | 2,721.5 | |||||||||
Trade accounts receivable
|
1,992.0 | 1,662.3 | 1,811.0 | |||||||||
Inventories
|
1,214.0 | 1,092.4 | 1,330.9 | |||||||||
Taxes
|
451.0 | 343.9 | 368.2 | |||||||||
Other
|
53.3 | 46.3 | 62.6 | |||||||||
Total Current Assets
|
6,285.7 | 6,138.6 | 6,294.3 | |||||||||
Investments
|
15.5 | 14.6 | 15.3 | |||||||||
Property, plant and equipment and intangibles
|
5,627.6 | 5,142.3 | 5,518.0 | |||||||||
Financial investments
|
66.7 | 29.2 | 7.8 | |||||||||
Trade accounts receivable
|
113.0 | 68.6 | 108.4 | |||||||||
Deferred income tax
|
549.1 | 606.3 | 554.9 | |||||||||
Escrow deposits
|
448.7 | 362.4 | 417.2 | |||||||||
Other
|
157.6 | 128.1 | 157.8 | |||||||||
Total Non-Current Assets
|
6,978.3 | 6,351.5 | 6,779.5 | |||||||||
TOTAL ASSETS
|
13,264.0 | 12,490.1 | 13,073.8 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debenturers
|
1,472.4 | 882.3 | 1,388.6 | |||||||||
Suppliers
|
809.5 | 768.7 | 787.0 | |||||||||
Payroll and related charges
|
245.3 | 200.9 | 211.7 | |||||||||
Taxes
|
201.5 | 208.7 | 229.5 | |||||||||
Other
|
116.6 | 84.4 | 109.8 | |||||||||
Total Current Liabilities
|
2,845.3 | 2,145.0 | 2,726.5 | |||||||||
Loans, financing and debenturers
|
4,142.1 | 4,538.8 | 4,038.4 | |||||||||
Provision for contingencies
|
500.0 | 470.6 | 517.0 | |||||||||
Post-retirement benefits
|
92.4 | 90.1 | 92.4 | |||||||||
Other
|
180.7 | 144.6 | 181.5 | |||||||||
Total Non-Current Liabilities
|
4,915.2 | 5,244.1 | 4,829.4 | |||||||||
TOTAL LIABILITIES
|
7,760.5 | 7,389.1 | 7,555.9 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Reserves
|
1,528.8 | 1,281.1 | 1,528.9 | |||||||||
Treasury shares
|
(120.0 | ) | (123.7 | ) | (120.0 | ) | ||||||
Others
|
371.0 | 223.7 | 386.7 | |||||||||
Non-controlling interest
|
26.9 | 23.2 | 25.4 | |||||||||
Total shareholders’ equity
|
5,503.5 | 5,101.0 | 5,517.9 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
13,264.0 | 12,490.1 | 13,073.8 | |||||||||
Cash and financial investments
|
2,642.1 | 3,022.9 | 2,729.3 | |||||||||
Debt
|
(5,614.4 | ) | (5,421.1 | ) | (5,427.0 | ) | ||||||
Net cash (debt)
|
(2,972.4 | ) | (2,398.3 | ) | (2,697.7 | ) |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales and services
|
12,909.3 | 10,910.6 | 12,187.5 | 35,902.9 | 31,226.6 | |||||||||||||||
Cost of sales and services
|
(11,982.7 | ) | (10,105.4 | ) | (11,335.3 | ) | (33,298.4 | ) | (28,916.7 | ) | ||||||||||
Gross profit
|
926.6 | 805.2 | 852.2 | 2,604.5 | 2,309.9 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(356.0 | ) | (294.3 | ) | (314.7 | ) | (981.1 | ) | (860.9 | ) | ||||||||||
General and administrative
|
(187.8 | ) | (180.0 | ) | (189.5 | ) | (570.0 | ) | (542.3 | ) | ||||||||||
Other operating income (expenses), net
|
5.7 | 2.7 | 12.5 | 26.8 | 11.8 | |||||||||||||||
Income from sale of assets
|
9.3 | 11.1 | 3.4 | 15.4 | 9.3 | |||||||||||||||
Operating income
|
397.8 | 344.6 | 363.9 | 1,095.6 | 927.7 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
83.8 | 84.2 | 79.7 | 249.1 | 185.2 | |||||||||||||||
Financial expenses
|
(161.2 | ) | (144.9 | ) | (149.8 | ) | (463.1 | ) | (384.8 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
0.2 | (0.0 | ) | (0.2 | ) | 0.1 | (0.2 | ) | ||||||||||||
Income before income and social contribution taxes
|
320.5 | 283.9 | 293.6 | 881.8 | 727.9 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(86.8 | ) | (52.4 | ) | (69.5 | ) | (217.4 | ) | (132.0 | ) | ||||||||||
Deferred
|
(12.9 | ) | (35.5 | ) | (15.9 | ) | (49.2 | ) | (100.1 | ) | ||||||||||
Benefit of tax holidays
|
4.0 | 8.8 | 6.5 | 18.4 | 24.4 | |||||||||||||||
Net Income
|
224.7 | 204.9 | 214.7 | 633.6 | 520.2 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
223.1 | 203.4 | 212.6 | 628.7 | 520.6 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
1.6 | 1.5 | 2.1 | 4.9 | (0.4 | ) | ||||||||||||||
EBITDA
|
535.7 | 465.3 | 502.9 | 1,505.7 | 1,311.4 | |||||||||||||||
Depreciation and amortization
|
147.2 | 131.7 | 142.3 | 425.4 | 393.0 | |||||||||||||||
Total investments, net of disposals and repayments
|
232.7 | 129.2 | 256.8 | 703.3 | 544.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.42 | 0.38 | 0.40 | 1.18 | 0.97 | |||||||||||||||
Net debt / Stockholders' equity
|
0.54 | 0.47 | 0.49 | 0.54 | 0.47 | |||||||||||||||
Net debt / LTM EBITDA
|
1.51 | 1.39 | 1.42 | 1.51 | 1.39 | |||||||||||||||
Net interest expense / EBITDA
|
0.14 | 0.13 | 0.14 | 0.14 | 0.15 | |||||||||||||||
Gross margin
|
7.2 | % | 7.4 | % | 7.0 | % | 7.3 | % | 7.4 | % | ||||||||||
Operating margin
|
3.1 | % | 3.2 | % | 3.0 | % | 3.1 | % | 3.0 | % | ||||||||||
EBITDA margin
|
4.1 | % | 4.3 | % | 4.1 | % | 4.2 | % | 4.2 | % |
JAN - SEP
|
||||||||
2011
|
2010
|
|||||||
Cash Flows from operating activities
|
1,036.3 | 964.0 | ||||||
Net income
|
633.6 | 520.2 | ||||||
Depreciation and amortization
|
425.4 | 393.0 | ||||||
Working capital
|
(565.4 | ) | (219.2 | ) | ||||
Financial expenses (A)
|
594.0 | 300.7 | ||||||
Deferred income and social contribution taxes
|
49.2 | 100.1 | ||||||
Income from sale of assets
|
(15.4 | ) | (14.1 | ) | ||||
Other (B)
|
(85.2 | ) | (116.8 | ) | ||||
Cash Flows from investing activities
|
(706.4 | ) | (559.1 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(679.7 | ) | (641.3 | ) | ||||
Acquisition and sale of equity investments
|
(26.7 | ) | 82.2 | |||||
Cash Flows from (used in) financing activities
|
(908.2 | ) | 285.4 | |||||
Debt raising
|
746.1 | 2,227.3 | ||||||
Amortization of debt
|
(1,152.5 | ) | (1,588.7 | ) | ||||
Related parties
|
(0.1 | ) | (2.6 | ) | ||||
Dividends paid (C)
|
(501.8 | ) | (339.3 | ) | ||||
Other (D)
|
- | (11.4 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
(578.3 | ) | 690.3 | |||||
Cash from subsidiaries acquired
|
- | (2.4 | ) | |||||
Cash and cash equivalents at the beginning of the period (E)
|
3,220.4 | 2,334.9 | ||||||
Cash and cash equivalents at the end of the period (E)
|
2,642.1 | 3,022.9 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid for interest (F)
|
157.1 | 191.4 | ||||||
Cash paid for income and social contribution taxes (G)
|
77.0 | 36.6 |
(A)
|
Comprised of interest and exchange rate and inflationary variation expenses on loans and financing. Does not include revenues from interest and exchange rate and inflationary variation on cash equivalents.
|
(B)
|
Comprised mainly of noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D)
|
Non-controlling interest portion in the capital reduction of Utingás, in which Ultragaz holds a 56% stake.
|
(E)
|
Includes long term financial investments.
|
(F)
|
Included in cash flow from (used in) financing activities.
|
(G)
|
Included in cash flow from (used in) operating activities.
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2011
|
2010
|
2011
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
185.2 | 169.9 | 171.9 | |||||||||
Trade accounts receivable - noncurrent portion
|
26.7 | 26.1 | 28.0 | |||||||||
Inventories
|
53.0 | 51.6 | 52.6 | |||||||||
Taxes
|
19.5 | 20.0 | 15.8 | |||||||||
Escrow deposits
|
109.6 | 95.3 | 105.0 | |||||||||
Other
|
23.8 | 19.2 | 27.0 | |||||||||
Property, plant and equipment and intangibles
|
664.7 | 554.9 | 652.5 | |||||||||
TOTAL OPERATING ASSETS
|
1,082.6 | 937.0 | 1,052.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
39.7 | 31.0 | 39.4 | |||||||||
Payroll and related charges
|
77.1 | 70.8 | 70.3 | |||||||||
Taxes
|
6.5 | 6.3 | 7.0 | |||||||||
Provision for contingencies
|
51.1 | 56.0 | 48.0 | |||||||||
Other accounts payable
|
8.2 | 6.2 | 8.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
182.6 | 170.3 | 173.4 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales
|
998.5 | 975.4 | 945.5 | 2,810.4 | 2,739.4 | |||||||||||||||
Cost of sales and services
|
(850.2 | ) | (808.3 | ) | (801.9 | ) | (2,388.1 | ) | (2,294.5 | ) | ||||||||||
Gross profit
|
148.3 | 167.1 | 143.5 | 422.3 | 445.0 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(70.0 | ) | (60.9 | ) | (63.4 | ) | (192.8 | ) | (181.9 | ) | ||||||||||
General and administrative
|
(28.4 | ) | (34.0 | ) | (29.8 | ) | (83.7 | ) | (92.8 | ) | ||||||||||
Other operating income (expenses), net
|
(0.3 | ) | (4.7 | ) | (0.1 | ) | (0.7 | ) | (9.3 | ) | ||||||||||
Operating income1
|
49.5 | 67.5 | 50.3 | 145.0 | 161.1 | |||||||||||||||
EBITDA
|
79.2 | 96.6 | 79.0 | 230.8 | 250.8 | |||||||||||||||
Depreciation and amortization
|
29.7 | 29.1 | 28.7 | 85.7 | 89.8 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
338 | 391 | 345 | 342 | 369 | |||||||||||||||
Operating margin1 (R$/ton)
|
113 | 158 | 121 | 117 | 134 | |||||||||||||||
EBITDA margin (R$/ton)
|
181 | 226 | 190 | 187 | 208 | |||||||||||||||
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2011
|
2010
|
2011
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,403.6 | 1,123.7 | 1,244.7 | |||||||||
Trade accounts receivable - noncurrent portion
|
85.9 | 42.1 | 80.1 | |||||||||
Inventories
|
709.5 | 688.7 | 794.4 | |||||||||
Taxes
|
212.2 | 134.5 | 143.6 | |||||||||
Other
|
132.8 | 122.5 | 134.4 | |||||||||
Property, plant and equipment and intangibles
|
2,352.7 | 2,076.4 | 2,302.9 | |||||||||
TOTAL OPERATING ASSETS
|
4,896.7 | 4,187.9 | 4,700.0 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
648.6 | 612.9 | 643.1 | |||||||||
Payroll and related charges
|
90.9 | 58.8 | 68.5 | |||||||||
Post-retirement benefits
|
86.0 | 86.6 | 86.0 | |||||||||
Taxes
|
86.1 | 126.5 | 107.5 | |||||||||
Provision for contingencies
|
173.2 | 179.6 | 209.4 | |||||||||
Other accounts payable
|
130.1 | 118.2 | 133.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,214.8 | 1,182.5 | 1,248.0 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales
|
11,218.1 | 9,320.5 | 10,602.0 | 31,153.5 | 26,728.9 | |||||||||||||||
Cost of sales and services
|
(10,555.5 | ) | (8,842.2 | ) | (10,065.3 | ) | (29,429.4 | ) | (25,329.6 | ) | ||||||||||
Gross profit
|
662.7 | 478.2 | 536.6 | 1,724.1 | 1,399.3 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(248.5 | ) | (194.4 | ) | (212.7 | ) | (674.2 | ) | (568.8 | ) | ||||||||||
General and administrative
|
(107.7 | ) | (101.9 | ) | (105.2 | ) | (321.0 | ) | (296.0 | ) | ||||||||||
Other operating income (expenses), net
|
7.2 | 6.8 | 12.3 | 27.9 | 18.8 | |||||||||||||||
Operating income1
|
313.7 | 188.8 | 231.1 | 756.9 | 553.4 | |||||||||||||||
EBITDA
|
393.7 | 256.0 | 308.2 | 988.4 | 752.0 | |||||||||||||||
Depreciation and amortization
|
80.1 | 67.2 | 77.1 | 231.5 | 198.6 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
115 | 91 | 99 | 107 | 94 | |||||||||||||||
Operating margin1 (R$/m3)
|
54 | 36 | 43 | 47 | 37 | |||||||||||||||
EBITDA margin (R$/m3)
|
68 | 49 | 57 | 61 | 51 | |||||||||||||||
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2011
|
2010
|
2011
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
380.6 | 340.5 | 372.8 | |||||||||
Inventories
|
445.1 | 329.1 | 475.8 | |||||||||
Taxes
|
124.6 | 101.0 | 124.6 | |||||||||
Other
|
82.0 | 61.5 | 76.9 | |||||||||
Property, plant and equipment and intangibles
|
1,564.0 | 1,553.6 | 1,551.9 | |||||||||
TOTAL OPERATING ASSETS
|
2,596.2 | 2,385.7 | 2,602.1 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
109.7 | 96.1 | 95.1 | |||||||||
Payroll and related charges
|
56.6 | 54.9 | 55.4 | |||||||||
Taxes
|
27.4 | 23.1 | 25.1 | |||||||||
Provision for contingencies
|
78.1 | 59.2 | 72.7 | |||||||||
Other accounts payable
|
6.8 | 6.0 | 6.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
278.7 | 239.3 | 254.9 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales
|
624.4 | 538.1 | 574.0 | 1,746.7 | 1,558.9 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(466.8 | ) | (338.6 | ) | (364.3 | ) | (1,174.1 | ) | (1,022.7 | ) | ||||||||||
Fixed
|
(59.7 | ) | (50.6 | ) | (54.0 | ) | (166.0 | ) | (142.8 | ) | ||||||||||
Depreciation and amortization
|
(25.0 | ) | (24.6 | ) | (24.4 | ) | (71.8 | ) | (71.3 | ) | ||||||||||
Gross profit
|
72.9 | 124.2 | 131.4 | 334.8 | 322.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(36.2 | ) | (34.5 | ) | (37.3 | ) | (109.3 | ) | (105.3 | ) | ||||||||||
General and administrative
|
(36.6 | ) | (37.3 | ) | (39.9 | ) | (120.7 | ) | (105.2 | ) | ||||||||||
Other operating income (expenses), net
|
(0.7 | ) | 0.1 | (0.6 | ) | (2.1 | ) | 0.2 | ||||||||||||
Operating income1
|
(0.6 | ) | 52.4 | 53.5 | 102.8 | 111.8 | ||||||||||||||
EBITDA
|
26.8 | 78.5 | 80.2 | 181.5 | 187.3 | |||||||||||||||
Depreciation and amortization
|
27.4 | 26.0 | 26.7 | 78.7 | 75.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
424 | 710 | 860 | 696 | 627 | |||||||||||||||
Operating margin1 (R$/ton)
|
(3 | ) | 300 | 350 | 214 | 217 | ||||||||||||||
EBITDA margin (R$/ton)
|
156 | 449 | 525 | 377 | 364 | |||||||||||||||
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2011
|
2010
|
2011
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
22.4 | 16.5 | 20.7 | |||||||||
Inventories
|
1.5 | 1.3 | 1.4 | |||||||||
Taxes
|
6.6 | 7.0 | 6.9 | |||||||||
Other
|
10.1 | 9.1 | 14.4 | |||||||||
Property, plant and equipment and intangibles
|
733.7 | 656.7 | 700.8 | |||||||||
TOTAL OPERATING ASSETS
|
774.3 | 690.5 | 744.3 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
16.2 | 9.7 | 14.0 | |||||||||
Payroll and related charges
|
16.8 | 12.7 | 14.2 | |||||||||
Taxes
|
3.8 | 3.1 | 4.2 | |||||||||
Provision for contingencies
|
13.3 | 13.8 | 13.1 | |||||||||
Other accounts payable¹
|
42.8 | 31.2 | 39.8 | |||||||||
TOTAL OPERATING LIABILITIES
|
92.9 | 70.4 | 85.3 | |||||||||
¹ Includes the long term obligations with clients account
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales
|
68.2 | 65.2 | 67.9 | 198.1 | 234.1 | |||||||||||||||
Cost of sales and services
|
(28.8 | ) | (27.9 | ) | (28.7 | ) | (83.8 | ) | (112.3 | ) | ||||||||||
Gross profit
|
39.4 | 37.3 | 39.2 | 114.2 | 121.8 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(1.1 | ) | (1.1 | ) | (1.1 | ) | (4.0 | ) | (3.6 | ) | ||||||||||
General and administrative
|
(15.2 | ) | (15.8 | ) | (15.7 | ) | (44.5 | ) | (55.7 | ) | ||||||||||
Other operating income (expenses), net
|
(0.5 | ) | 0.5 | 1.0 | 1.8 | 2.1 | ||||||||||||||
Operating income1
|
22.8 | 20.9 | 23.4 | 67.6 | 64.6 | |||||||||||||||
EBITDA
|
30.1 | 27.7 | 30.6 | 89.1 | 86.5 | |||||||||||||||
Depreciation and amortization
|
7.4 | 6.8 | 7.1 | 21.6 | 21.9 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
58 | % | 57 | % | 58 | % | 58 | % | 52 | % | ||||||||||
Operating margin1
|
33 | % | 32 | % | 34 | % | 34 | % | 28 | % | ||||||||||
EBITDA margin
|
44 | % | 43 | % | 45 | % | 45 | % | 37 | % | ||||||||||
1 Before income from sale of assets
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2011
|
2010
|
2011
|
2011
|
2010
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
7,886.4 | 6,237.1 | 7,637.9 | 21,981.8 | 17,530.4 | |||||||||||||||
Ultragaz
|
610.0 | 557.6 | 592.5 | 1,720.7 | 1,537.9 | |||||||||||||||
Ipiranga
|
6,853.3 | 5,328.1 | 6,644.2 | 19,073.9 | 15,005.4 | |||||||||||||||
Oxiteno
|
381.4 | 307.6 | 359.7 | 1,069.4 | 875.2 | |||||||||||||||
Ultracargo
|
41.7 | 37.3 | 42.6 | 121.3 | 131.4 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
327.3 | 266.0 | 315.1 | 921.9 | 736.2 | |||||||||||||||
Ultragaz
|
48.4 | 55.2 | 49.5 | 141.3 | 140.8 | |||||||||||||||
Ipiranga
|
240.5 | 146.3 | 193.1 | 605.2 | 422.2 | |||||||||||||||
Oxiteno
|
16.4 | 44.8 | 50.3 | 111.1 | 105.1 | |||||||||||||||
Ultracargo
|
18.4 | 15.8 | 19.1 | 54.6 | 48.6 | |||||||||||||||
Operating income
|
||||||||||||||||||||
Ultrapar
|
243.0 | 197.0 | 228.1 | 670.8 | 520.8 | |||||||||||||||
Ultragaz1
|
30.3 | 38.6 | 31.5 | 88.8 | 90.4 | |||||||||||||||
Ipiranga1
|
191.6 | 107.9 | 144.8 | 463.4 | 310.7 | |||||||||||||||
Oxiteno1
|
(0.3 | ) | 30.0 | 33.5 | 62.9 | 62.8 | ||||||||||||||
Ultracargo1
|
13.9 | 11.9 | 14.7 | 41.4 | 36.3 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
4 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
8 | % | 10 | % | 8 | % | 8 | % | 9 | % | ||||||||||
Ipiranga
|
4 | % | 3 | % | 3 | % | 3 | % | 3 | % | ||||||||||
Oxiteno
|
4 | % | 15 | % | 14 | % | 10 | % | 12 | % | ||||||||||
Ultracargo
|
44 | % | 43 | % | 45 | % | 45 | % | 37 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
110 | 129 | 119 | 114 | 117 | |||||||||||||||
Ipiranga (US$/m3)
|
42 | 28 | 36 | 38 | 28 | |||||||||||||||
Oxiteno (US$/ton)
|
95 | 257 | 329 | 231 | 205 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
137.3 | 117.1 | 134.6 | 387.9 | 292.0 | |||||||||||||||
Net income / share (US$)
|
0.26 | 0.22 | 0.25 | 0.72 | 0.55 | |||||||||||||||
1 Before income from sale of assets
|
LOANS
|
Balance in September/2011
|
|||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
Index/
|
Weighted average interest
|
|||||||||||||||||||||||||||
Currency
|
rate (% p.y.) ¹
|
Maturity
|
||||||||||||||||||||||||||||||||
Foreign Currency
|
||||||||||||||||||||||||||||||||||
Notes
|
469.1 | - | - | - | - | 469.1 |
US$
|
7.2 | 2015 | |||||||||||||||||||||||||
Advances on foreign exchange contracts
|
- | 130.5 | - | - | - | 130.5 |
US$
|
1.8 |
< 350 days
|
|||||||||||||||||||||||||
Foreign loan
|
- | 110.9 | - | - | - | 110.9 |
US$ + LIBOR
|
1.0 | 2014 | |||||||||||||||||||||||||
BNDES
|
23.3 | 37.9 | 0.2 | 10.2 | - | 71.6 |
US$
|
5.7 |
2012 to 2017
|
|||||||||||||||||||||||||
Foreign currency advances delivered
|
- | 38.3 | - | - | - | 38.3 |
US$
|
1.4 |
< 118 days
|
|||||||||||||||||||||||||
Financial institutions
|
- | 24.6 | - | - | - | 24.6 |
MX$ + TIIE
|
2.2 |
2011 to 2016
|
|||||||||||||||||||||||||
Financial institutions
|
- | 12.10 | - | - | - | 12.10 |
BS
|
17.1 |
2011 to 2013
|
|||||||||||||||||||||||||
Import Financing (FINIMP)
|
- | - | 0.9 | - | - | 0.9 |
US$
|
7.0 | 2012 | |||||||||||||||||||||||||
Subtotal
|
492.3 | 354.3 | 1.1 | 10.2 | - | 857.9 | ||||||||||||||||||||||||||||
Local Currency
|
||||||||||||||||||||||||||||||||||
Banco do Brasil fixed rate ²
|
- | - | - | 2,141.4 | - | 2,141.4 | R$ | 11.8 |
2012 to 2015
|
|||||||||||||||||||||||||
Debentures
|
- | - | - | - | 1,096.2 | 1,096.2 |
CDI
|
108.5 | 2012 | |||||||||||||||||||||||||
BNDES
|
247.8 | 386.5 | 105.7 | 152.7 | - | 892.7 |
TJLP
|
3.4 |
2012 to 2019
|
|||||||||||||||||||||||||
Banco do Brasil floating rate
|
- | - | - | 207.2 | - | 207.2 |
CDI
|
98.5 | 2014 | |||||||||||||||||||||||||
Banco do Nordeste do Brasil
|
- | 89.4 | - | - | - | 89.4 | R$ | 8.5 | 2018 | |||||||||||||||||||||||||
Loan - MaxFácil
|
- | - | - | 84.1 | - | 84.1 |
CDI
|
100.0 | 2012 | |||||||||||||||||||||||||
BNDES
|
15.2 | 39.0 | 1.0 | 25.6 | 0.4 | 81.1 | R$ | 5.9 |
2011 to 2021
|
|||||||||||||||||||||||||
Research and projects financing (FINEP)
|
- | 51.4 | - | - | - | 51.4 |
TJLP
|
0.5 |
2013 to 2014
|
|||||||||||||||||||||||||
Financial leasing
|
42.7 | - | - | - | - | 42.7 |
IGPM
|
5.6 | 2031 | |||||||||||||||||||||||||
Debentures - RPR
|
- | - | - | - | 18.5 | 18.5 |
CDI
|
118.0 | 2014 | |||||||||||||||||||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
- | - | - | 2.6 | - | 2.6 |
TJLP
|
2.7 |
2011 to 2013
|
|||||||||||||||||||||||||
Financial leasing fixed rate
|
- | - | - | 0.4 | 1.1 | 1.5 | R$ | 14.8 |
2011 to 2014
|
|||||||||||||||||||||||||
Subtotal
|
305.7 | 566.3 | 106.7 | 2,614.0 | 1,116.3 | 4,708.9 | ||||||||||||||||||||||||||||
Unrealized losses on swaps transactions
|
- | 47.6 | - | - | - | 47.6 | ||||||||||||||||||||||||||||
Total
|
798.0 | 968.2 | 107.8 | 2,624.2 | 1,116.3 | 5,614.4 | ||||||||||||||||||||||||||||
Composition per annum
|
||||||||||||||||||||||||||||||||||
Up to 1 year
|
171.3 | 485.7 | 40.2 | 676.8 | 98.3 | 1,472.4 | ||||||||||||||||||||||||||||
From 1 to 2 years
|
59.8 | 135.9 | 25.2 | 970.3 | 1,007.1 | 2,198.4 | ||||||||||||||||||||||||||||
From 2 to 3 years
|
29.3 | 202.0 | 17.8 | 584.1 | 8.4 | 841.5 | ||||||||||||||||||||||||||||
From 3 to 4 years
|
23.2 | 60.4 | 13.5 | 377.0 | 2.1 | 476.3 | ||||||||||||||||||||||||||||
From 4 to 5 years
|
477.8 | 42.0 | 8.7 | 13.7 | 0.1 | 542.2 | ||||||||||||||||||||||||||||
Thereafter
|
36.6 | 42.2 | 2.5 | 2.2 | 0.2 | 83.7 | ||||||||||||||||||||||||||||
Total
|
798.0 | 968.2 | 107.8 | 2,624.2 | 1,116.3 | 5,614.4 | ||||||||||||||||||||||||||||
- | - | - | - | - | - |
Libor = London Interbank Offered Rate / MX$ = Mexican Peso / TIIE = Mexican Interbank Interest Rate Even / Bs = Bolivar Forte from Venezuela / CDI = interbank certificate of deposit rate / TJLP = basic financing cost of BNDES (set by National Monetary Council. On September 30, 2011, TJLP was fixed at 6% p.a. / IGPM = General Index of Market Prices
|
Balance in September/2011
|
|||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar
Consolidated |
||||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
194.7 | 648.0 | 179.4 | 1,247.0 | 373.1 | 2,642.1 | |||||||||||||||||||
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
|
1.
|
After having discussed and analyzed the performance of the Company in the third quarter of the current fiscal year, the respective financial statements were approved.
|
|
2.
|
Pursuant to article 42 of the Company’s Bylaws, the Compensation Committee was installed. The appointed members of said committee are
|
|
3.
|
The Board members discussed the proposal for the Company’s Investment Approval Policy and decided to ratify its terms.
|
|
4.
|
The Board members were updated on the Company’s investments, especially on the additional budget of fifty million Reais allocated to Ipiranga.
|
|
5.
|
The Board members approved the hiring of Deloitte Touche Tohmatsu Brazil for providing audit services of the financial statements for the fiscal year 2012, according to the proposal presented by the Executive Officers and the Fiscal Council.
|
|
6.
|
The Directors were updated on the strategic and expansion projects of the Company’s subsidiaries.
|
ULTRAPAR HOLDINGS INC.
|
||
By:
|
/s/ André Covre
|
|
Name:
|
André Covre
|
|
Title:
|
Chief Financial and Investor Relations Officer
|