Form 20-F
|
X
|
Form 40-F
|
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Individual and Consolidated Interim Financial Information for the Three Months Ended September 30, 2013
|
2.
|
Earnings release 3Q13 |
3.
|
Board of Directors Minutes |
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A.
and Subsidiaries
Individual and Consolidated
Interim Financial Information
for the Three-Month Period
Ended September 30, 2013 and
Report on Review of Interim
Financial Information
|
Report on Review of Interim Financial Information
|
3 – 4
|
Balance sheets
|
5 – 6
|
Income statements
|
7 – 8
|
Statements of comprehensive income
|
9 – 10
|
Statements of changes in equity
|
11 – 12
|
Statements of cash flows - Indirect method
|
13 – 14
|
Statements of value added
|
15
|
Notes to the interim financial information
|
16 – 95
|
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
4
|
453,210
|
76,981
|
2,180,831
|
2,021,114
|
|||||||||||||||
Financial investments
|
4
|
853
|
216
|
979,124
|
961,184
|
|||||||||||||||
Trade receivables
|
5
|
-
|
-
|
2,270,309
|
2,306,521
|
|||||||||||||||
Inventories
|
6
|
-
|
-
|
1,541,956
|
1,290,694
|
|||||||||||||||
Recoverable taxes
|
7
|
46,568
|
63,266
|
438,322
|
477,959
|
|||||||||||||||
Dividends receivable
|
-
|
57,014
|
-
|
1,292
|
||||||||||||||||
Other receivables
|
699
|
314
|
20,372
|
20,463
|
||||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
79,914
|
53,811
|
|||||||||||||||
Total current assets
|
501,330
|
197,791
|
7,510,828
|
7,133,038
|
||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Financial investments
|
4
|
-
|
-
|
104,409
|
149,530
|
|||||||||||||||
Trade receivables
|
5
|
-
|
-
|
123,365
|
137,359
|
|||||||||||||||
Related parties
|
8.a
|
750,000
|
781,312
|
10,858
|
10,858
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
9
|
43
|
420,339
|
469,331
|
|||||||||||||||
Recoverable taxes
|
7
|
-
|
25,999
|
35,847
|
49,070
|
|||||||||||||||
Escrow deposits
|
148
|
232
|
583,912
|
533,729
|
||||||||||||||||
Other receivables
|
-
|
-
|
10,269
|
10,978
|
||||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
86,272
|
79,652
|
|||||||||||||||
750,157
|
807,586
|
1,375,271
|
1,440,507
|
|||||||||||||||||
Investments
|
||||||||||||||||||||
In subsidiaries
|
11.a
|
5,656,118
|
5,773,288
|
-
|
-
|
|||||||||||||||
In joint-ventures
|
11.a;11.b
|
20,429
|
19,759
|
39,778
|
28,209
|
|||||||||||||||
In associates
|
11.c
|
-
|
-
|
11,432
|
12,670
|
|||||||||||||||
Other
|
-
|
-
|
2,814
|
2,814
|
||||||||||||||||
Property, plant and equipment
|
12;14.i
|
-
|
-
|
4,727,470
|
4,667,020
|
|||||||||||||||
Intangible assets
|
13
|
246,163
|
246,163
|
2,053,454
|
1,965,296
|
|||||||||||||||
5,922,710
|
6,039,210
|
6,834,948
|
6,676,009
|
|||||||||||||||||
Total non-current assets
|
6,672,867
|
6,846,796
|
8,210,219
|
8,116,516
|
||||||||||||||||
Total assets
|
7,174,197
|
7,044,587
|
15,721,047
|
15,249,554
|
Parent
|
Consolidated
|
|||||||||||||||||||
Liabilities
|
Note
|
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans
|
14
|
-
|
-
|
1,743,478
|
1,573,031
|
|||||||||||||||
Debentures
|
14.g
|
32,482
|
50,412
|
51,904
|
52,950
|
|||||||||||||||
Finance leases
|
14.i
|
-
|
-
|
1,791
|
1,974
|
|||||||||||||||
Trade payables
|
15
|
18
|
177
|
882,141
|
1,297,735
|
|||||||||||||||
Salaries and related charges
|
16
|
141
|
138
|
267,898
|
252,526
|
|||||||||||||||
Taxes payable
|
17
|
16
|
3,059
|
130,499
|
107,673
|
|||||||||||||||
Dividends payable
|
20.g
|
10,069
|
213,992
|
16,782
|
222,351
|
|||||||||||||||
Income and social contribution taxes payable
|
-
|
-
|
115,263
|
75,235
|
||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
10,035
|
10,035
|
|||||||||||||||
Provision for assets retirement obligation
|
18
|
-
|
-
|
3,474
|
3,719
|
|||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
-
|
-
|
64,084
|
49,514
|
|||||||||||||||
Other payables
|
214
|
214
|
21,497
|
56,453
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
16,233
|
18,054
|
|||||||||||||||
Total current liabilities
|
42,940
|
267,992
|
3,325,079
|
3,721,250
|
||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Loans
|
14
|
-
|
-
|
3,642,915
|
3,151,689
|
|||||||||||||||
Debentures
|
14.g
|
798,200
|
795,479
|
1,398,026
|
1,395,269
|
|||||||||||||||
Finance leases
|
14.i
|
-
|
-
|
43,005
|
40,939
|
|||||||||||||||
Related parties
|
8.a
|
-
|
-
|
3,871
|
3,872
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
-
|
-
|
86,911
|
84,924
|
|||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
527
|
519
|
586,568
|
550,963
|
|||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
129,037
|
118,460
|
|||||||||||||||
Provision for assets retirement obligation
|
18
|
-
|
-
|
67,633
|
66,692
|
|||||||||||||||
Other payables
|
-
|
-
|
69,875
|
99,565
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
8,880
|
9,853
|
|||||||||||||||
Total non-current liabilities
|
798,727
|
795,998
|
6,036,721
|
5,522,226
|
||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
20.a
|
3,696,773
|
3,696,773
|
3,696,773
|
3,696,773
|
|||||||||||||||
Capital reserve
|
20.c
|
20,246
|
20,246
|
20,246
|
20,246
|
|||||||||||||||
Revaluation reserve
|
20.d
|
6,172
|
6,713
|
6,172
|
6,713
|
|||||||||||||||
Profit reserves
|
20.e
|
2,221,555
|
2,221,555
|
2,221,555
|
2,221,555
|
|||||||||||||||
Treasury shares
|
20.b
|
(114,885
|
)
|
(114,885
|
)
|
(114,885
|
)
|
(114,885
|
)
|
|||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g
|
-
|
147,195
|
-
|
147,195
|
|||||||||||||||
Retained earnings
|
501,684
|
2,994
|
501,684
|
2,994
|
||||||||||||||||
Valuation adjustments
|
2.c;20.f
|
(12,628
|
)
|
(12,615
|
)
|
(12,628
|
)
|
(12,615
|
)
|
|||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
13,613
|
12,621
|
13,613
|
12,621
|
|||||||||||||||
Shareholders’ equity attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
6,332,530
|
5,980,597
|
6,332,530
|
5,980,597
|
||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
26,717
|
25,481
|
||||||||||||||||
Total shareholders’ equity
|
6,332,530
|
5,980,597
|
6,359,247
|
6,006,078
|
||||||||||||||||
Total liabilities and shareholders’ equity
|
7,174,197
|
7,044,587
|
15.721,047
|
15,249,554
|
Parent
|
||||||||||||||||||||
Note
|
07/01/2013 to
09/30/2013
|
01/01/2013 to
09/30/2013
|
07/01/2012 to
09/30/2012
|
01/01/2012 to
09/30/2012
|
||||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
-
|
-
|
|||||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
-
|
-
|
|||||||||||||||
Gross profit
|
-
|
-
|
-
|
-
|
||||||||||||||||
Operating income (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
-
|
-
|
|||||||||||||||
General and administrative
|
26
|
(2,743
|
)
|
(7,939
|
)
|
(2,563
|
)
|
(7,530
|
)
|
|||||||||||
Income from disposal of assets
|
27
|
5
|
5
|
-
|
-
|
|||||||||||||||
Other operating income, net
|
2,742
|
7,988
|
2,563
|
7,530
|
||||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
4
|
54
|
-
|
-
|
||||||||||||||||
Financial income
|
28
|
35,201
|
83,803
|
25,494
|
88,511
|
|||||||||||||||
Financial expenses
|
28
|
(19,225
|
)
|
(64,985
|
)
|
(24,318
|
)
|
(73,502
|
)
|
|||||||||||
Share of profit of subsidiaries and
joint ventures
|
11
|
314,762
|
899,718
|
298,932
|
712,984
|
|||||||||||||||
Income before income and social contribution taxes
|
330,742
|
918,590
|
300,108
|
727,993
|
||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b
|
(5,318
|
)
|
(66,226
|
)
|
(11,311
|
)
|
(15,380
|
)
|
|||||||||||
Deferred
|
9.b
|
2
|
(34
|
)
|
3
|
(619
|
)
|
|||||||||||||
Tax incentives
|
9.b;9.c
|
-
|
-
|
-
|
-
|
|||||||||||||||
(5,316
|
)
|
(66,260
|
)
|
(11,308
|
)
|
(15,999
|
)
|
|||||||||||||
Net income for the period
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||||
Net income for the period attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
-
|
-
|
||||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
||||||||||||||||||||
Basic
|
29
|
0.6094
|
1.5960
|
0.5409
|
1.3334
|
|||||||||||||||
Diluted
|
29
|
0.6066
|
1.5889
|
0.5387
|
1.3280
|
Consolidated | ||||||||||||||||||||
Note
|
07/01/2013
to
09/30/2013
|
01/01/2013
to
09/30/2013
|
07/01/2012
to
09/30/2012
|
01/01/2012
to
09/30/2012
|
||||||||||||||||
Net revenue from sales and services
|
25
|
15,909,670
|
44,713,742
|
14,110,768
|
39,539,733
|
|||||||||||||||
Cost of products and services sold
|
26
|
(14,645,484
|
)
|
(41,225,605)
|
(13,029,657)
|
(36,552,403)
|
||||||||||||||
Gross profit
|
1,264,186
|
3,488,137
|
1,081,111
|
2,987,330
|
||||||||||||||||
Operating income (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26
|
(461,347
|
)
|
(1,309,950)
|
(405,806
|
)
|
(1,176,061
|
)
|
||||||||||||
General and administrative
|
26
|
(264,978
|
)
|
(750,555
|
)
|
(231,136
|
)
|
(642,398
|
)
|
|||||||||||
Income from disposal of assets
|
27
|
3,672
|
18,394
|
4,815
|
548
|
|||||||||||||||
Other operating income, net
|
29,007
|
64,252
|
19,085
|
42,155
|
||||||||||||||||
Operating income before financial income (expenses) and share of profit of joint ventures and associates
|
570,540
|
1,510,278
|
468,069
|
1,211,574
|
||||||||||||||||
Financial income
|
28
|
66,206
|
166,644
|
45,583
|
160,604
|
|||||||||||||||
Financial expenses
|
28
|
(155,110
|
)
|
(410,392
|
)
|
(105,756)
|
(373,292
|
)
|
||||||||||||
Share of profit of joint ventures
and associates
|
11
|
(1,779
|
)
|
(3,821
|
)
|
2,553
|
8,521
|
|||||||||||||
Income before income and social contribution taxes
|
479,857
|
1,262,709
|
410,449
|
1,007,407
|
||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b
|
(159,322
|
)
|
(404,017
|
)
|
(114,485
|
)
|
(258,326
|
)
|
|||||||||||
Deferred
|
9.b
|
(11,376
|
)
|
(41,427
|
)
|
(17,903
|
)
|
(61,735
|
)
|
|||||||||||
Tax incentives
|
9.b;9.c
|
18,638
|
40,738
|
12,828
|
29,604
|
|||||||||||||||
(152,060
|
)
|
(404,706
|
)
|
(119,560
|
)
|
(290,457
|
)
|
|||||||||||||
Net income for the period
|
327,797
|
858,003
|
290,889
|
716,950
|
||||||||||||||||
Net income for the period attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||||
Non-controlling interests in
subsidiaries
|
2,371
|
5,673
|
2,089
|
4,956
|
||||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
||||||||||||||||||||
Basic
|
29
|
0.6094
|
1.5960
|
0.5409
|
1.3334
|
|||||||||||||||
Diluted
|
29
|
0.6066
|
1.5889
|
0.5387
|
1.3280
|
Parent | ||||||||||||||||||||
Note
|
07/01/2013 to 09/30/2013
|
01/01/2013 to 09/30/2013
|
07/01/2012 to 09/30/2012
|
01/01/2012 to 09/30/2012
|
||||||||||||||||
Net income for the period attributable to shareholders of the Company
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||||
Net income for the period attributable to non-controlling interests in subsidiaries
|
-
|
-
|
-
|
-
|
||||||||||||||||
Net income for the period
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||||
Valuation adjustments
|
2.c;20.f
|
(26)
|
(13
|
)
|
(27
|
)
|
(189
|
)
|
||||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
4,899
|
992
|
1,792
|
11,315
|
|||||||||||||||
Total comprehensive income for the period
|
330,299
|
853,309
|
290,565
|
723,120
|
||||||||||||||||
Total comprehensive income for the period attributable to shareholders of the Company
|
330,299
|
853,309
|
290,565
|
723,120
|
||||||||||||||||
Total comprehensive income for the period attributable to non-controlling interest in subsidiaries
|
-
|
-
|
-
|
-
|
Consolidated
|
||||||||||||||||||
Note
|
07/01/2013 to
09/30/2013
|
01/01/2013 to 09/30/2013
|
07/01/2012 to 09/30/2012
|
01/01/2012 to 09/30/2012
|
||||||||||||||
Net income for the period attributable to shareholders of the Company
|
325,426
|
852,330
|
288,800
|
711,994
|
||||||||||||||
Net income for the period attributable to non-controlling interests in subsidiaries
|
2,371
|
5,673
|
2,089
|
4,956
|
||||||||||||||
Net income for the period
|
327,797
|
858,003
|
290,889
|
716,950
|
||||||||||||||
Valuation adjustments
|
2.c;20.f
|
(26)
|
(13
|
)
|
(27)
|
(189
|
)
|
|||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
4,899
|
992
|
1,792
|
11,315
|
|||||||||||||
Total comprehensive income for the period
|
332,670
|
858,982
|
292,654
|
728,076
|
||||||||||||||
Total comprehensive income for the period attributable to shareholders of the Company
|
330,299
|
853,309
|
290,565
|
723,120
|
||||||||||||||
Total comprehensive income for the period attributable to non-controlling interest in subsidiaries
|
2,371
|
5,673
|
2,089
|
4,956
|
Profit reserve
|
Other comprehensive income
|
Shareholders’ equity
attributable to
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share
capital
|
Capital reserve
|
Revalua-
tion reserve
|
Legal reserve
|
Invest-
ments reserve
|
Retention of profits
|
Valuation adjust-
ments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Share-
holders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated share-
holders’ equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2012
|
3,696,773
|
20,246
|
6,713
|
273,842
|
614,647
|
1,333,066
|
23
|
12,621
|
-
|
(114,885
|
)
|
147,195
|
5,990,241
|
25,495
|
6,015,736
|
|||||||||||||||||||||||||||||||||||||||||||||
Adoption of IAS 19 (CPC 33(R2)) - Employee benefits
|
2.w
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,638
|
)
|
-
|
2,994
|
-
|
-
|
(9,644
|
)
|
(14
|
)
|
(9,658
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2012 - restated
|
3,696,773
|
20,246
|
6,713
|
273,842
|
614,647
|
1,333,066
|
(12,615
|
)
|
12,621
|
2,994
|
(114,885
|
)
|
147,195
|
5,980,597
|
25,481
|
6,006,078
|
||||||||||||||||||||||||||||||||||||||||||||
Net income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
852,330
|
-
|
-
|
852,330
|
5,673
|
858,003
|
||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(13
|
)
|
-
|
-
|
-
|
-
|
(13)
|
-
|
(13)
|
||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
992
|
-
|
-
|
-
|
992
|
-
|
992
|
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(13
|
)
|
992
|
852,330
|
-
|
-
|
853,309
|
5,673
|
858,982
|
|||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(541
|
)
|
-
|
-
|
-
|
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(149)
|
-
|
-
|
(149
|
)
|
(26)
|
(175
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Interim dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(354,032)
|
-
|
-
|
(354,032
|
)
|
(116)
|
(354,148
|
)
|
||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(147,195
|
)
|
(147,195
|
)
|
-
|
(147,195
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,295)
|
(4,295
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2013
|
3,696,773
|
20,246
|
6,172
|
273,842
|
614,647
|
1,333,066
|
(12,628
|
)
|
13,613
|
501,684
|
(114,885
|
)
|
-
|
6,332,530
|
26,717
|
6,359,247
|
Profit reserve
|
Other comprehensive income
|
Shareholders’ equity
attributable to:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Investments reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011
|
3,696,773
|
9,780
|
7,075
|
223,292
|
281,309
|
1,333,066
|
193
|
(4,426
|
)
|
-
|
(118,234
|
)
|
122,239
|
5,551,067
|
26,169
|
5,577,236
|
||||||||||||||||||||||||||||||||||||||||||||
Adoption of IAS 19 (CPC 33(R2)) - Employee benefits
|
2.w
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,629
|
)
|
-
|
(5,910
|
)
|
-
|
-
|
(10,539
|
)
|
(4
|
)
|
(10,543
|
)
|
||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011 - restated
|
3,696,773
|
9,780
|
7,075
|
223,292
|
281,309
|
1,333,066
|
(4,436
|
)
|
(4,426
|
)
|
(5,910
|
)
|
(118,234
|
)
|
122,239
|
5,540,528
|
26,165
|
5,566,693
|
||||||||||||||||||||||||||||||||||||||||||
Net income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
711,994
|
-
|
-
|
711,994
|
4,956
|
716,950
|
||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(189
|
)
|
-
|
-
|
-
|
-
|
(189
|
)
|
-
|
(189
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,315
|
-
|
-
|
-
|
11,315
|
-
|
11,315
|
|||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(189
|
)
|
11,315
|
711,994
|
-
|
-
|
723,120
|
4,956
|
728,076
|
|||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(292
|
)
|
-
|
-
|
-
|
-
|
-
|
292
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(64
|
)
|
-
|
-
|
(64
|
)
|
-
|
(64
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Deferred Stock Plan
|
-
|
495
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,694
|
)
|
-
|
(1,199
|
)
|
-
|
(1,199
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
Interim dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(273,392)
|
-
|
-
|
(273,392
|
)
|
(155)
|
(273,547
|
)
|
||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(122,239
|
)
|
(122,239
|
)
|
-
|
(122,239
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,640)
|
(2,640
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30,
2012 - restated
|
3,696,773
|
10,275
|
6,783
|
223,292
|
281,309
|
1,333,066
|
(4,625
|
)
|
6,889
|
432,920
|
(119,928
|
)
|
-
|
5,866,754
|
28,326
|
5,895,080
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
852,330
|
711,994
|
858,003
|
716,950
|
||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
||||||||||||||||||||
Share of profit of subsidiaries, joint ventures and associates
|
11
|
(899,718
|
)
|
(712,984
|
)
|
3,821
|
(8,521
|
)
|
||||||||||||
Depreciation and amortization
|
12;13
|
-
|
-
|
578,012
|
508,304
|
|||||||||||||||
PIS and COFINS credits on depreciation
|
12;13
|
-
|
-
|
9,277
|
8,566
|
|||||||||||||||
Assets retirement expenses
|
18
|
-
|
-
|
(2,753
|
)
|
(1,957)
|
||||||||||||||
Interest, monetary and exchange variations
|
51,456
|
11,051
|
390,294
|
411,620
|
||||||||||||||||
Deferred income and social contribution taxes
|
9.b
|
34
|
619
|
41,427
|
61,735
|
|||||||||||||||
Income from disposal of assets
|
27
|
(5)
|
-
|
(18,394
|
)
|
(548
|
)
|
|||||||||||||
Others
|
5
|
(1,200)
|
3,365
|
792
|
||||||||||||||||
Dividends received from subsidiaries
|
374,062
|
342,704
|
3,220
|
10,752
|
||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
40,094
|
(356,396
|
)
|
||||||||||||||
Inventories
|
6
|
-
|
-
|
(249,863)
|
29,108
|
|||||||||||||||
Recoverable taxes
|
7
|
16,698
|
6,322
|
39,637
|
73,441
|
|||||||||||||||
Other receivables
|
(385)
|
894
|
91
|
788
|
||||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
(26,103
|
)
|
(2,827
|
)
|
|||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
15
|
(159
|
)
|
(6
|
)
|
(415,594
|
)
|
(62,805
|
)
|
|||||||||||
Salaries and related charges
|
16
|
3
|
10
|
15,372
|
(41,106
|
)
|
||||||||||||||
Taxes payable
|
17
|
(3,043)
|
646
|
22,826
|
1,684
|
|||||||||||||||
Income and social contribution taxes
|
-
|
-
|
233,368
|
121,783
|
||||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
-
|
-
|
14,570
|
5,752
|
|||||||||||||||
Other payables
|
-
|
-
|
(35,021
|
)
|
(33,137
|
)
|
||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(1,821
|
)
|
(68
|
)
|
|||||||||||||
(Increase) decrease in non-current assets
|
||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
14,144
|
1,616
|
|||||||||||||||
Recoverable taxes
|
7
|
25,999
|
(11,796
|
)
|
13,223
|
(15,207
|
)
|
|||||||||||||
Escrow deposits
|
84
|
-
|
(50,183
|
)
|
(47,911
|
)
|
||||||||||||||
Other receivables
|
-
|
-
|
709
|
(10,019
|
)
|
|||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
(6,620)
|
(840
|
)
|
||||||||||||||
Increase (decrease) in non-current liabilities
|
||||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
10,577
|
10,816
|
|||||||||||||||
Provision for tax, civil and labor risks
|
23.a
|
8
|
27
|
35,605
|
37,606
|
|||||||||||||||
Other payables
|
-
|
-
|
(29,251
|
)
|
9,095
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(973
|
)
|
414
|
||||||||||||||
Income and social contribution taxes paid
|
-
|
-
|
(193,340
|
)
|
(100,006
|
)
|
||||||||||||||
Net cash provided by operating activities
|
417,369
|
348,281
|
1,297,539
|
1,329,474
|
Ultrapar Participações S.A. and Subsidiaries
Statements of cash flows - Indirect method
For the period ended September 30, 2013 and 2012
(In thousands of Brazilian Reais)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note |
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
||||||||||||||||
Cash flows from investing activities | ||||||||||||||||||||
Financial investments, net of redemptions
|
(637
|
)
|
52,101
|
27,182
|
107,354
|
|||||||||||||||
Acquisition of subsidiaries, net
|
3.a
|
-
|
-
|
(6,168
|
)
|
(59,108
|
)
|
|||||||||||||
Cash and cash equivalents of acquired subsidiaries
|
-
|
-
|
-
|
1,768
|
||||||||||||||||
Financial investments of acquired subsidiaries
|
-
|
-
|
-
|
3,426
|
||||||||||||||||
Acquisition of property, plant and equipment
|
12
|
-
|
-
|
(403,274
|
)
|
(494,211
|
)
|
|||||||||||||
Increase in intangible assets
|
13
|
-
|
-
|
(340,338
|
)
|
(392,149
|
)
|
|||||||||||||
Capital increase in joint ventures
|
11.b
|
-
|
-
|
(17,580
|
)
|
-
|
||||||||||||||
Capital reduction in associates
|
11.c
|
-
|
-
|
1,500
|
-
|
|||||||||||||||
Capital reduction to subsidiaries
|
11.a
|
700,000
|
-
|
-
|
-
|
|||||||||||||||
Proceeds from disposal of assets
|
27
|
-
|
-
|
55,164
|
43,572
|
|||||||||||||||
Net cash provided by (used in) investing activities
|
699,363
|
52,101
|
(683,514
|
)
|
(789,348
|
)
|
||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Loans and debentures
|
||||||||||||||||||||
Borrowings
|
14
|
-
|
793,485
|
1,302,788
|
1,723,792
|
|||||||||||||||
Repayments
|
14
|
-
|
(800,000)
|
(565,332
|
)
|
(1,842,899
|
)
|
|||||||||||||
Interest paid
|
14
|
(66,665
|
)
|
(25,108
|
)
|
(478,180
|
)
|
(233,677
|
)
|
|||||||||||
Payment of financial lease
|
14.i
|
-
|
-
|
(3,335
|
)
|
(3,445
|
)
|
|||||||||||||
Dividends paid
|
(705,150
|
)
|
(544,536
|
)
|
(711,208
|
)
|
(548,543
|
)
|
||||||||||||
Payment of loan with Noble Brasil
|
-
|
-
|
-
|
(49,982
|
)
|
|||||||||||||||
Related parties
|
31,312
|
54,151
|
-
|
(814
|
)
|
|||||||||||||||
Net cash used in financing activities
|
(740,503
|
)
|
(522,008
|
)
|
(455,267
|
)
|
(955,568
|
)
|
||||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
-
|
-
|
959
|
127
|
||||||||||||||||
Increase (decrease) in cash and cash equivalents
|
376,229
|
(121,626
|
)
|
159,717
|
(415,315
|
)
|
||||||||||||||
Cash and cash equivalents at the beginning of the period |
4
|
76,981
|
178,672
|
2,021,114
|
1,765,506
|
|||||||||||||||
Cash and cash equivalents at the end of the period |
4
|
453,210
|
57,046
|
2,180,831
|
1,350,191
|
Parent
|
Consolidated
|
||||||||||||||||||||||||||||||||
Note
|
09/30/2013
|
%
|
09/30/2012
|
%
|
09/30/2013
|
%
|
09/30/2012
|
%
|
|||||||||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25
|
-
|
-
|
45,876,044
|
40,635,717
|
||||||||||||||||||||||||||||
Rebates, discounts and returns
|
25
|
-
|
-
|
(192,205)
|
(185,558)
|
||||||||||||||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
-
|
-
|
(6,864)
|
(3,378)
|
|||||||||||||||||||||||||||||
Income from disposal of assets
|
27
|
5
|
-
|
18,394
|
548
|
||||||||||||||||||||||||||||
5
|
-
|
45,695,369
|
40,447,329
|
||||||||||||||||||||||||||||||
Materials purchased from third parties
|
|||||||||||||||||||||||||||||||||
Raw materials used
|
-
|
-
|
(2,190,286)
|
(2,048,736)
|
|||||||||||||||||||||||||||||
Cost of goods, products and services sold
|
-
|
-
|
(38,886,264)
|
(34,360,030
|
)
|
||||||||||||||||||||||||||||
Third-party materials, energy, services and others
|
(4,365
|
)
|
(4,016
|
)
|
(1,200,171)
|
(1,115,218)
|
|||||||||||||||||||||||||||
Reversal of impairment losses
|
7,989
|
7,552
|
9,999
|
2,258
|
|||||||||||||||||||||||||||||
3,624
|
3,536
|
(42,266,722)
|
(37,521,726
|
)
|
|||||||||||||||||||||||||||||
Gross value added
|
3,629
|
3,536
|
3,428,647
|
2,925,603
|
|||||||||||||||||||||||||||||
Deductions
|
|||||||||||||||||||||||||||||||||
Depreciation and amortization
|
-
|
-
|
(587,289)
|
(516,870
|
)
|
||||||||||||||||||||||||||||
Net value added by the Company
|
3,629
|
3,536
|
2,841,358
|
2,408,733
|
|||||||||||||||||||||||||||||
Value added received in transfer
|
|||||||||||||||||||||||||||||||||
Share of profit of subsidiaries, joint-ventures and associates
|
11
|
899,718
|
712,984
|
(3,821)
|
8,521
|
||||||||||||||||||||||||||||
Rents and royalties
|
25
|
-
|
-
|
60,146
|
48,210
|
||||||||||||||||||||||||||||
Financial income
|
28
|
83,803
|
88,511
|
166,644
|
160,604
|
||||||||||||||||||||||||||||
983,521
|
801,495
|
222,969
|
217,335
|
||||||||||||||||||||||||||||||
Total value added available for distribution
|
987,150
|
805,031
|
3,064,327
|
2,626,068
|
|||||||||||||||||||||||||||||
Distribution of value added
|
|||||||||||||||||||||||||||||||||
Labor and benefits
|
3,018
|
-
|
2,960
|
-
|
896,465
|
29
|
784,832
|
30
|
|||||||||||||||||||||||||
Taxes, fees and contributions
|
80,051
|
8
|
15,038
|
2
|
868,607
|
28
|
704,617
|
27
|
|||||||||||||||||||||||||
Financial expenses and rents
|
51,751
|
5
|
75,039
|
9
|
441,252
|
14
|
419,669
|
16
|
|||||||||||||||||||||||||
Dividends paid
|
354,032
|
36
|
273,392
|
34
|
354,148
|
12
|
273,547
|
10
|
|||||||||||||||||||||||||
Retained earnings
|
498,298
|
51
|
438,602
|
55
|
503,855
|
17
|
443,403
|
17
|
|||||||||||||||||||||||||
Value added distributed
|
987,150
|
100
|
805,031
|
100
|
3,064,327
|
100
|
2,626,068
|
100
|
1.
|
Operations
|
2.
|
Summary of significant accounting policies
|
a.
|
Recognition of income
|
b.
|
Cash and cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, acquired or incurred principally for the purpose of selling or repurchasing in the near term, and derivatives. The balances are stated at fair value. The interest earned, the exchange variation and changes in fair value are recognized in profit or loss.
|
•
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, and fixed maturities for which the entity has the positive intention and ability to hold to maturity. The interest earned and the foreign currency exchange variation are recognized in profit or loss, and balances are stated at acquisition cost plus the interest earned, using the effective interest rate method.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories at initial recognition. The balances are stated at fair value and the interest earned and the foreign currency exchange variation are recognized in profit or loss. Differences between fair value and acquisition cost plus the interest earned are recognized in a specific account in the shareholders’ equity. Accumulated gains and losses recognized in the shareholders’ equity are reclassified to profit or loss in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in an active market, except: (i) those which the entity intends to sell immediately or in the near term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those for which the Company may not recover substantially all of its initial investment for reasons other than credit deterioration. The interest earned and the foreign currency exchange variation are recognized in profit or loss. The balances are stated at acquisition cost plus the interests, using the effective interest rate method. Loans and receivables include cash and banks, trade receivables, dividends receivable and other trade receivables.
|
•
|
Fair value hedge: derivative financial instrument used to hedge exposure to changes in the fair value of an item, attributable to a particular risk, which can affect the entity’s profit or loss.
|
•
|
Hedge accounting: In the initial designation of the fair value hedge, the relationship between the hedging instrument and the hedged item is documented, including the objectives of risk management, the strategy in conducting the transaction and the methods to be used to evaluate its effectiveness. Once the fair value hedge has been qualified as effective, the hedge item is also measured at fair value. Gains and losses from hedge instruments and hedge items are recognized in profit or loss. The hedge accounting must be discontinued when the hedge becomes ineffective.
|
d.
|
Trade receivables
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, plant and equipment
|
h.
|
Leases
|
i.
|
Intangible assets
|
•
|
Goodwill is carried net of accumulated amortization as of December 31, 2008, when it ceased to be amortized. Goodwill generated since January 1, 2009 is shown as intangible asset corresponding to the positive difference between the amount paid or payable to the seller and the fair value of the identified assets and liabilities assumed of the acquired entity, and is tested annually for impairment. Goodwill is allocated to the respective cash generating units (“CGU”) for impairment testing purposes.
|
•
|
Bonus disbursements as provided in Ipiranga’s agreements with reseller service stations and major consumers are recognized as distribution rights when paid and amortized using the straight-line method according to the term of the agreement.
|
•
|
Other intangible assets acquired from third parties, such as software, technology and commercial property rights, are measured at the total acquisition cost and amortized using straight-line method, for the periods mentioned in Note 13, taking into account their useful life, which is reviewed annually.
|
j.
|
Other assets
|
k.
|
Financial liabilities
|
l.
|
Income and social contribution taxes on income
|
m.
|
Provision for assets retirement obligation – fuel tanks
|
n.
|
Provisions for tax, civil and labor risks
|
o.
|
Post-employment benefits
|
p.
|
Other liabilities
|
q.
|
Foreign currency transactions
|
r.
|
Basis for translation of interim financial information of foreign subsidiaries
|
Subsidiary
|
Functional currency
|
Location
|
Oxiteno México S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Industriales de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno USA LLC
|
U.S. Dollar
|
United States
|
Oxiteno Andina, C.A.
|
Bolivar
|
Venezuela
|
Oxiteno Uruguay S.A.
|
U.S. Dollar
|
Uruguay
|
s.
|
Use of estimates, assumptions and judgments
|
t.
|
Impairment of assets
|
u.
|
Adjustment to present value
|
v.
|
Statements of value added
|
w.
|
Adoption of the pronouncements issued by CPC and IFRS
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
2,050,051
|
(28,937
|
)
|
-
|
2,021,114
|
|||||||||||
Financial investments
|
962,136
|
(952
|
)
|
-
|
961,184
|
|||||||||||
Trade receivables
|
2,306,798
|
(277
|
)
|
-
|
2,306,521
|
|||||||||||
Inventories
|
1,299,807
|
(9,113
|
)
|
-
|
1,290,694
|
|||||||||||
Recoverable taxes
|
483,201
|
(5,242
|
)
|
-
|
477,959
|
|||||||||||
Dividends receivable
|
-
|
1,292
|
-
|
1,292
|
||||||||||||
Other receivables
|
20,541
|
(78
|
)
|
-
|
20,463
|
|||||||||||
Prepaid expenses
|
54,036
|
(225
|
)
|
-
|
53,811
|
|||||||||||
Total current assets
|
7,176,570
|
(43,532
|
)
|
-
|
7,133,038
|
|||||||||||
Non-current assets
|
||||||||||||||||
Deferred income and social contribution taxes
|
465,190
|
(834
|
)
|
4,975
|
469,331
|
|||||||||||
Escrow deposits
|
534,009
|
(280
|
)
|
-
|
533,729
|
|||||||||||
Prepaid expenses
|
80,856
|
(1,204
|
)
|
-
|
79,652
|
|||||||||||
Investments in joint-ventures
|
-
|
28,209
|
-
|
28,209
|
||||||||||||
Property, plant and equipment
|
4,701,406
|
(34,386
|
)
|
-
|
4,667,020
|
|||||||||||
Intangible assets
|
1,968,615
|
(3,319
|
)
|
-
|
1,965,296
|
|||||||||||
Other non-current assets
|
373,279
|
-
|
-
|
373,279
|
||||||||||||
Total non-current assets
|
8,123,355
|
(11,814
|
)
|
4,975
|
8,116,516
|
|||||||||||
Total assets
|
15,299,925
|
(55,346
|
)
|
4,975
|
15,249,554
|
12/31/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
12/31/2012 restated
|
|||||||||||||
Current liabilities
|
||||||||||||||||
Loans
|
1,573,463
|
(432
|
)
|
-
|
1,573,031
|
|||||||||||
Debentures
|
65,663
|
(12,713
|
)
|
-
|
52,950
|
|||||||||||
Trade payables
|
1,312,268
|
(14,533
|
)
|
-
|
1,297,735
|
|||||||||||
Salaries and related charges
|
254,566
|
(2,040
|
)
|
-
|
252,526
|
|||||||||||
Taxes payable
|
107,822
|
(149
|
)
|
-
|
107,673
|
|||||||||||
Dividends payable
|
222,370
|
(19
|
)
|
-
|
222,351
|
|||||||||||
Income and social contribution taxes payable
|
75,363
|
(128
|
)
|
-
|
75,235
|
|||||||||||
Post-employment benefits
|
11,624
|
(1,589
|
)
|
-
|
10,035
|
|||||||||||
Provision for tax, civil and labor risks
|
50,052
|
(538
|
)
|
-
|
49,514
|
|||||||||||
Other payables
|
52,514
|
3,939
|
-
|
56,453
|
||||||||||||
Other current liabilities
|
23,747
|
-
|
-
|
23,747
|
||||||||||||
Total current liabilities
|
3,749,452
|
(28,202
|
)
|
-
|
3,721,250
|
|||||||||||
Non-current liabilities
|
||||||||||||||||
Loans
|
3,153,096
|
(1,407
|
)
|
-
|
3,151,689
|
|||||||||||
Debentures
|
1,403,571
|
(8,302
|
)
|
-
|
1,395,269
|
|||||||||||
Provision for tax, civil and labor risks
|
551,606
|
(643
|
)
|
-
|
550,963
|
|||||||||||
Post-employment benefits
|
120,619
|
(16,792
|
)
|
14,633
|
118,460
|
|||||||||||
Other non-current liabilities
|
305,845
|
-
|
-
|
305,845
|
||||||||||||
Total non-current liabilities
|
5,534,737
|
(27,144
|
)
|
14,633
|
5,522,226
|
|||||||||||
Total shareholders’ equity
|
6,015,736
|
-
|
(9,658
|
)
|
6,006,078
|
|||||||||||
Total liabilities and shareholders’ equity
|
15,299,925
|
(55,346
|
)
|
4,975
|
15,249,554
|
09/30/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
09/30/2012 restated
|
|||||||||||||
Net revenue from sales and services
|
39,572,543
|
(32,810
|
)
|
-
|
39,539,733
|
|||||||||||
Cost of products and services sold
|
(36,571,909
|
)
|
19,506
|
-
|
(36,552,403
|
)
|
||||||||||
Selling and marketing, general and administrative and other operating income, net
|
(1,783,685
|
)
|
6,235
|
1,146
|
(1,776,304
|
)
|
||||||||||
Income from disposal of assets
|
566
|
(18
|
)
|
-
|
548
|
|||||||||||
Financial income, net
|
(206,131
|
)
|
(6,557
|
)
|
-
|
(212,688
|
)
|
|||||||||
Income and social contribution taxes
|
(295,390
|
)
|
5,323
|
(390
|
)
|
(290,457
|
)
|
|||||||||
Share of profit of joint ventures and associates
|
200
|
8,321
|
-
|
8,521
|
||||||||||||
Net income for the period
|
716,194
|
-
|
756
|
716,950
|
09/30/2012 presented
|
IFRS 11 effects
|
IAS 19 (R2011) effects
|
09/30/2012 restated
|
|||||||||||||
Net cash provided by operating activities
|
1,335,128
|
(5,654
|
)
|
-
|
1,329,474
|
|||||||||||
Net cash used by investing activities
|
(791,423
|
)
|
2,075
|
-
|
(789,348
|
)
|
||||||||||
Net cash used in financing activities
|
(954,188
|
)
|
(1,380
|
)
|
-
|
(955,568
|
)
|
|||||||||
Increase (decrease) in cash and cash equivalents
|
(410,356
|
)
|
(4,959
|
)
|
-
|
(415,315
|
)
|
|||||||||
Cash and cash equivalents at the
beginning of the period
|
1,790,954
|
(25,448
|
)
|
-
|
1,765,506
|
|||||||||||
Cash and cash equivalents at the
end of the period
|
1,380,598
|
(30,407
|
)
|
-
|
1,350,191
|
• Consolidated financial statements – IFRS 10 and transition guidance
|
• Disclosure of interests in other entities– IFRS 12 and transition guidance
|
• Amendments to IAS 27 – Separate financial statements
|
• Amendments to IAS 28 – Investments in associates and joint ventures
|
• Fair value measurement – IFRS 13
|
The following standards issued by IASB were effective on January 1st, 2013, but CPC has not yet issued pronouncements equivalent to these IAS/IFRS. The adoption of these pronouncements is subject to approval by the CVM and we expect no significant impacts on the financial statements of the Company and its subsidiaries:
|
• Amendments to IAS 1 – Presentation of financial statements: other comprehensive income
|
||
• Amendments to IFRS 7 – Financial instruments: offsetting financial assets and liabilities
|
Effective date
|
||
• Amendments to IAS 32 – Financial instruments: presentation
|
2014
|
|
• IFRS 9 – Financial instruments’ classification and measurement
|
2015
|
x.
|
Authorization for issuance of the interim financial information
|
3.
|
Principles of consolidation and investments in subsidiaries
|
% interest in the share
|
|||||||||||||||||
09/30/2013
|
12/31/2012
|
||||||||||||||||
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
|
||||||||||||
Temmar - Terminal Marítimo do Maranhăo S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Melamina Ultra S.A. Indústria Química
|
Brazil
|
-
|
-
|
-
|
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
|
||||||||||||
Oxiteno Uruguay S.A.
|
Uruguay
|
-
|
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
|
||||||||||||
Oxiteno Colombia S.A.S
|
Colombia
|
-
|
100
|
-
|
100
|
||||||||||||
Oxiteno Shanghai Trading LTD.
|
China
|
-
|
100
|
-
|
100
|
||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100
|
-
|
100
|
-
|
||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
-
|
100
|
-
|
100
|
||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||||||||
Isa-Sul Administraçăo 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
|
-
|
57
|
-
|
57
|
||||||||||||
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
|
% interest in the share
|
|||||||||||||||||
09/30/2013
|
12/31/2012
|
||||||||||||||||
Control
|
Control
|
||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||||||||
Uniăo Vopak Armazéns Gerais Ltda.
|
Brazil
|
-
|
50
|
-
|
50
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
Brazil
|
-
|
50
|
-
|
50
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
Brazil
|
33
|
-
|
33
|
-
|
Current assets
|
Current liabilities
|
|||||||||
Cash and cash equivalents
|
7,147
|
Loans
|
32,481
|
|||||||
Trade receivables
|
31,169
|
Trade payables
|
32,443
|
|||||||
Inventories
|
33,459
|
Salaries and related charges
|
3,431
|
|||||||
Recoverable taxes
|
3,163
|
Other
|
1,869
|
|||||||
Other
|
1,906
|
70,224
|
||||||||
76,844
|
||||||||||
Non-current assets
|
Non-current liabilities
|
|||||||||
Property, plant and equipment
|
68,420
|
Loans
|
7,362
|
|||||||
Intangible assets
|
1,969
|
Deferred income and social contribution taxes
|
8,365
|
|||||||
Deferred income and social contribution taxes
|
7,465
|
15,727
|
||||||||
Goodwill
|
44,856
|
|||||||||
122,710
|
Total liabilities assumed
|
85,951
|
||||||||
Total assets acquired and goodwill
|
199,554
|
Consideration transferred
|
113,603
|
|||||||
4.
|
Cash and cash equivalents and financial investments
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||
Cash and bank deposits
|
||||||||||||||||
In local currency
|
65
|
173
|
150,346
|
35,786
|
||||||||||||
In foreign currency
|
-
|
-
|
70,325
|
43,866
|
||||||||||||
Financial investments considered cash equivalents
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
453,145
|
76,808
|
1,950,128
|
1,912,217
|
||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
10,032
|
29,245
|
||||||||||||
Total cash and cash equivalents
|
453,210
|
76,981
|
2,180,831
|
2,021,114
|
·
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
853
|
216
|
603,462
|
641,022
|
||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
353,555
|
290,636
|
||||||||||||
Currency and interest rate hedging instruments (a)
|
-
|
-
|
126,516
|
179,056
|
||||||||||||
Total financial investments
|
853
|
216
|
1,083,533
|
1,110,714
|
||||||||||||
Current
|
853
|
216
|
979,124
|
961,184
|
||||||||||||
Non-current
|
-
|
-
|
104,409
|
149,530
|
5.
|
Trade receivables (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
Domestic customers
|
2,118,112
|
2,130,816
|
||||||
Reseller financing - Ipiranga
|
256,123
|
276,937
|
||||||
Foreign customers
|
163,563
|
164,943
|
||||||
(-) Allowance for doubtful accounts
|
(144,124
|
)
|
(128,816
|
)
|
||||
Total
|
2,393,674
|
2,443,880
|
||||||
Current
|
2,270,309
|
2,306,521
|
||||||
Non-current
|
123,365
|
137,359
|
Past due
|
||||||||||||||||||||||||||||
Total
|
Current
|
less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
more than
180 days
|
||||||||||||||||||||||
09/30/2013
|
2,537,798
|
2,286,791
|
47,340
|
6,123
|
5,772
|
11,786
|
179,986
|
|||||||||||||||||||||
12/31/2012
|
2,572,696
|
2,270,632
|
81,666
|
18,463
|
8,932
|
25,885
|
167,118
|
Balance at December 31, 2012
|
128,816
|
|||
Additions
|
21,286
|
|||
Write-offs
|
(5,978
|
)
|
||
Balance at September 30, 2013
|
144,124
|
6.
|
Inventories (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
|||||||||||||||||||
Finished goods
|
286,456
|
(5,087
|
)
|
281,369
|
262,667
|
(6,314
|
)
|
256,353
|
||||||||||||||||
Work in process
|
1,757
|
-
|
1,757
|
1,914
|
-
|
1,914
|
||||||||||||||||||
Raw materials
|
213,471
|
(148
|
)
|
213,323
|
205,252
|
(297
|
)
|
204,955
|
||||||||||||||||
Liquefied petroleum gas (LPG)
|
29,065
|
-
|
29,065
|
36,820
|
-
|
36,820
|
||||||||||||||||||
Fuels, lubricants and greases
|
812,703
|
(693
|
)
|
812,010
|
629,527
|
(635
|
)
|
628,892
|
||||||||||||||||
Consumable materials and
bottles for resale
|
61,873
|
(1,165
|
)
|
60,708
|
63,226
|
(1,197
|
)
|
62,029
|
||||||||||||||||
Advances to suppliers
|
118,142
|
-
|
118,142
|
72,899
|
-
|
72,899
|
||||||||||||||||||
Properties for resale
|
25,582
|
-
|
25,582
|
26,832
|
-
|
26,832
|
||||||||||||||||||
1,549,049
|
(7,093
|
)
|
1,541,956
|
1,299,137
|
(8,443
|
)
|
1,290,694
|
Balance at December 31, 2012
|
8,443
|
|||
Recoveries of realizable value adjustment
|
(3,743
|
)
|
||
Additions of obsolescence and other losses
|
2,393
|
|||
Balance at September 30, 2013
|
7,093
|
09/30/2013
|
12/31/2012
|
|||||||
Realizable value adjustment
|
1,667
|
5,410
|
||||||
Obsolescence and other losses
|
5,426
|
3,033
|
||||||
Total
|
7,093
|
8,443
|
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||
IRPJ and CSLL (1)
|
46,568
|
89,265
|
145,806
|
190,499
|
||||||||||||
ICMS
|
-
|
-
|
198,780
|
198,041
|
||||||||||||
Provision for ICMS losses (2)
|
-
|
-
|
(61,174
|
)
|
(61,717
|
)
|
||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Note 2.u)
|
-
|
-
|
(413
|
)
|
(747
|
)
|
||||||||||
PIS and COFINS
|
-
|
-
|
140,824
|
156,491
|
||||||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
-
|
-
|
37,988
|
32,626
|
||||||||||||
Excise tax - IPI
|
-
|
-
|
3,440
|
4,117
|
||||||||||||
Other
|
-
|
-
|
8,918
|
7,719
|
||||||||||||
Total
|
46,568
|
89,265
|
474,169
|
527,029
|
||||||||||||
Current
|
46,568
|
63,266
|
438,322
|
477,959
|
||||||||||||
Non-current
|
-
|
25,999
|
35,847
|
49,070
|
Balance at December 31, 2012
|
61,717
|
|||
Additions
|
4,722
|
|||
Write-offs
|
(5,265
|
)
|
||
Balance at September 30, 2013
|
61,174
|
8.
|
Related parties
|
a.
|
Related parties
|
·
|
Parent company
|
Assets
Debentures
|
Financial income
|
|||||||
Ipiranga Produtos de Petróleo S.A.
|
750,000
|
63,430
|
||||||
Total as of September 30, 2013
|
750,000
|
63,430
|
Assets
|
Financial income
|
|||||||||||||||
Trade receivables
|
Debentures
|
Total
|
||||||||||||||
Companhia Ultragaz S.A.
|
7,293
|
-
|
7,293
|
-
|
||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
3,003
|
-
|
3,003
|
-
|
||||||||||||
Oxiteno S.A. Indústria e Comércio
|
858
|
-
|
858
|
-
|
||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
3,861
|
766,297
|
770,158
|
74,918
|
||||||||||||
Total as of December 31, 2012
|
15,015
|
766,297
|
781,312
|
|||||||||||||
Total as of September 30, 2012
|
74,918
|
·
|
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
2,126
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,045
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
954
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
517
|
-
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of September 30, 2013
|
10,858
|
3,871
|
517
|
3,080
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
926
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
275
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
9,871
|
-
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of December 31, 2012
|
10,858
|
3,872
|
9,871
|
1,201
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
5
|
9,190
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
23,091
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
6,750
|
-
|
||||||
Total as of September 30, 2013
|
6,755
|
32,281
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
5
|
9,581
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
19,750
|
||||||
Total as of September 30, 2012
|
5
|
29,331
|
b.
|
Key executives - Compensation (Consolidated)
|
The Company’s compensation strategy combines short and long-term elements, following the principles of alignment of interests and of maintenance of a competitive compensation, and is aimed at retaining key officers and remunerating them adequately according to their attributed responsibilities and the value created to the Company and its shareholders.
Short-term compensation is comprised of: (a) fixed monthly compensation paid with the objective of rewarding the executive’s experience, responsibility and his/her position’s complexity, and includes salary and benefits such as medical coverage, check-up, life insurance and others; (b) variable compensation paid annually with the objective of aligning the executive’s and the Company’s objectives, which is linked to: (i) the business performance measured through its economic value creation EVA ® and (ii) the fulfillment of individual annual goals that are based on the strategic plan and are focused on expansion and operational excellence projects, people development and market positioning, among others. Further details about the Deferred Stock Plan are contained in Note 8.c) and about post-employment benefits in Note 24.b).
As of September 30, 2013, the Company and its subsidiaries recognized expenses for compensation of its key executives (Company’s directors and executive officers) in the amount of R$ 23,529 (R$ 21,823 as of September 30, 2012). Out of this total, R$ 19,567 relates to short-term compensation (R$ 18,494 as of September 30, 2012), R$ 2,840 to stock compensation (R$ 2,424 as of September 30, 2012) and R$ 1,122 to post-employment benefits (R$ 905 as of September 30, 2012).
|
c.
|
Deferred Stock Plan
|
On April 27, 2001, the General Shareholders’ Meeting approved a benefit plan to members of management and employees in executive positions in the Company and its subsidiaries. On November 26, 2003, the Extraordinary General Shareholders’ Meeting approved certain amendments to the original plan of 2001 (the “Deferred Stock Plan”). In the Deferred Stock Plan, certain members of management of the Company and its subsidiaries have the voting and economic rights of shares and the ownership of these shares is retained by the subsidiaries of the Company. The Deferred Stock Plan provides for the transfer of the ownership of the shares to those eligible members of management after five to ten years from the initial concession of the rights subject to uninterrupted employment of the participant during the period. The total number of shares to be used for the Deferred Stock Plan is subject to the availability in treasury of such shares. It is incumbent on Ultrapar’s executive officers to select the members of management eligible for the plan and propose the number of shares in each case for approval by the Board of Directors. At September 30, 2013, the amount granted to the company’s executives, including tax charges, amounted R$ 63,643 (R$ 63,643 until December 31, 2012). This amount is amortized over the vesting period of Deferred Stock Plan. The amortization as of September 30, 2013 in the amount of R$ 7,423 (R$ 4,204 as of September 30, 2012) was recognized as a general and administrative expense. The fair value of the awards were determined on the grant date based on the market value of the shares on the BM&FBOVESPA S.A. – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”), the Brazilian Securities, Commodities and Futures Exchange.
The table below summarizes shares provided to the Company and its subsidiaries’ management:
|
Grant date
|
Number of shares granted
|
Vesting period
|
Market price of shares on the grant date
(in R$ per share)
|
Total compensation costs, including taxes
|
Accumulated recognized compensation costs
|
Accumulated unrecognized compensation costs
|
|||||||||||||||
November 7, 2012
|
350,000
|
5 to 7 years
|
42.90
|
20,710
|
(3,224
|
)
|
17,486
|
||||||||||||||
December 14, 2011
|
120,000
|
5 to 7 years
|
31.85
|
5,272
|
(1,641
|
)
|
3,631
|
||||||||||||||
November 10, 2010
|
260,000
|
5 to 7 years
|
26.78
|
9,602
|
(4,757
|
)
|
4,845
|
||||||||||||||
December 16, 2009
|
250,000
|
5 to 7 years
|
20.75
|
7,155
|
(4,658
|
)
|
2,497
|
||||||||||||||
October 8, 2008
|
576,000
|
5 to 7 years
|
9.99
|
8,090
|
(6,893
|
)
|
1,197
|
||||||||||||||
December 12, 2007
|
106,640
|
5 to 7 years
|
16.17
|
3,570
|
(3,338
|
)
|
232
|
||||||||||||||
November 9, 2006
|
207,200
|
10 years
|
11.62
|
3,322
|
(2,298
|
)
|
1,024
|
||||||||||||||
December 14, 2005
|
93,600
|
10 years
|
8.21
|
1,060
|
(830
|
)
|
230
|
||||||||||||||
October 4, 2004
|
167,900
|
10 years
|
10.20
|
2,361
|
(2,125
|
)
|
236
|
||||||||||||||
December 18, 2003
|
239,200
|
10 years
|
7.58
|
2,501
|
(2,460
|
)
|
41
|
||||||||||||||
2,370,540
|
63,643
|
(32,224
|
)
|
31,419
|
9.
|
Income and social contribution taxes
|
a.
|
Deferred income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for impairment of assets
|
-
|
-
|
27,863
|
27,503
|
||||||||||||
Provisions for tax, civil and labor risks
|
9
|
6
|
117,057
|
110,563
|
||||||||||||
Provision for post-employment benefit (see Note 24.b)
|
-
|
-
|
47,284
|
43,450
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
-
|
21,710
|
||||||||||||
Goodwill (see Note 13)
|
-
|
-
|
74,774
|
134,598
|
||||||||||||
Provision for assets retirement obligation
|
-
|
-
|
14,210
|
13,855
|
||||||||||||
Other provisions
|
-
|
37
|
90,590
|
60,768
|
||||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
-
|
-
|
48,561
|
56,884
|
||||||||||||
Total
|
9
|
43
|
420,339
|
469,331
|
||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
-
|
-
|
3,161
|
3,259
|
||||||||||||
Lease
|
-
|
-
|
5,800
|
6,255
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
52,287
|
65,299
|
||||||||||||
Provision for goodwill/negative goodwill
|
-
|
-
|
6,067
|
950
|
||||||||||||
Temporary differences of foreign subsidiaries
|
-
|
-
|
4,422
|
3,489
|
||||||||||||
Other provisions
|
-
|
-
|
15,174
|
5,672
|
||||||||||||
Total
|
-
|
-
|
86,911
|
84,924
|
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
-
|
156,360
|
||||||
From 1 to 2 years
|
-
|
84,350
|
||||||
From 2 to 3 years
|
-
|
43,632
|
||||||
From 3 to 5 years
|
9
|
30,387
|
||||||
From 5 to 7 years
|
-
|
68,559
|
||||||
From 7 to 10 years
|
-
|
37,051
|
||||||
9
|
420,339
|
b.
|
Reconciliation of income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
|||||||||||||
Income before taxes and share of profit of Subsidiaries, joint ventures and associates
|
18,872
|
15,009
|
1,266,530
|
998,886
|
||||||||||||
Statutory tax rates - %
|
34
|
34
|
34
|
34
|
||||||||||||
Income and social contribution taxes at the statutory tax rates
|
(6,416
|
)
|
(5,103
|
)
|
(430,620
|
)
|
(339,621
|
)
|
||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Operating provisions and nondeductible expenses/nontaxable revenues
|
(245
|
)
|
-
|
(19,382
|
)
|
184
|
||||||||||
Adjustment to estimated income
|
-
|
-
|
4,573
|
21,797
|
||||||||||||
Interest on equity
|
(59,617
|
)
|
(10,914
|
)
|
(218
|
)
|
-
|
|||||||||
Other adjustments
|
18
|
18
|
203
|
(2,421
|
)
|
|||||||||||
Income and social contribution taxes before tax incentives
|
(66,260
|
)
|
(15,999
|
)
|
(445,444
|
)
|
(320,061
|
)
|
||||||||
Tax incentives - SUDENE
|
-
|
-
|
40,738
|
29,604
|
||||||||||||
Income and social contribution taxes in the income statement
|
(66,260
|
)
|
(15,999
|
)
|
(404,706
|
)
|
(290,457
|
)
|
||||||||
Current
|
(66,226
|
)
|
(15,380
|
)
|
(404,017
|
)
|
(258,326
|
)
|
||||||||
Deferred
|
(34
|
)
|
(619
|
)
|
(41,427
|
)
|
(61,735
|
)
|
||||||||
Tax incentives - SUDENE
|
-
|
-
|
40,738
|
29,604
|
c.
|
Tax incentives - SUDENE
|
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 | 2016 | ||||||
Bahiana Distribuidora de Gás Ltda.
|
Caucaia base (1)
|
75 | 2012 | ||||||
Mataripe base
|
75 | 2013 | |||||||
Aracaju base
|
75 | 2017 | |||||||
Suape base
|
75 | 2018 | |||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal (2)
|
75 | 2012 | ||||||
Suape terminal
|
75 | 2020 | |||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Camaçari plant
|
75 | 2022 |
d.
|
Income and social contribution taxes carryforwards
|
10.
|
Prepaid expenses (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
Rents
|
82,611
|
60,931
|
||||||
Deferred Stock Plan, net (see Note 8.c)
|
25,295
|
31,438
|
||||||
Software maintenance
|
6,000
|
11,168
|
||||||
Insurance premiums
|
6,079
|
15,612
|
||||||
Advertising and publicity (1)
|
37,411
|
6,218
|
||||||
Purchases of meal and transportation tickets
|
1,973
|
4,545
|
||||||
Taxes and other prepaid expenses
|
6,817
|
3,551
|
||||||
166,186
|
133,463
|
|||||||
Current
|
79,914
|
53,811
|
||||||
Non-current
|
86,272
|
79,652
|
11.
|
Investments
|
a.
|
Subsidiaries and joint-ventures (Parent company)
|
09/30/2013
|
||||||||||||||||
Ultracargo –
Operações
Logísticas e
Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
11,839,764
|
35,102,127
|
224,467,228,244
|
5,078,888
|
||||||||||||
Assets
|
1,050,265
|
3,113,297
|
8,853,926
|
200,232
|
||||||||||||
Liabilities
|
3,858
|
602,649
|
6,754,922
|
138,705
|
||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
1,046,407
|
2,510,707
|
2,099,004
|
61,526
|
||||||||||||
Net revenue from sales and services
|
-
|
700,513
|
39,031,537
|
146,998
|
||||||||||||
Net income for the period after adjustment for intercompany unrealized profits
|
57,896
|
160,450
|
679,090
|
9,766
|
||||||||||||
% of capital held | 100 | 100 | 100 | 33 |
12/31/2012
|
||||||||||||||||
Ultracargo –
Operações
Logísticas e
Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829
|
35,102,127
|
224,467,228,244
|
5,078,888
|
||||||||||||
Assets
|
1,008,432
|
3,143,641
|
8,933,480
|
229,328
|
||||||||||||
Liabilities
|
19,921
|
794,425
|
6,497,978
|
169,820
|
||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
988,511
|
2,349,275
|
2,435,502
|
59,508
|
||||||||||||
% of capital held | 100 | 100 | 100 | 33 |
09/30/2012
|
||||||||||||||||
Net revenue from sales and services
|
-
|
687,671
|
34,219,887
|
100,274
|
||||||||||||
Net income for the period after adjustment for intercompany unrealized profits
|
59,205
|
141,149
|
508,904
|
11,556
|
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||||
Balance as of December 31, 2012
|
988,844
|
2,352,973
|
2,441,115
|
5,782,932
|
19,759
|
5,802,691
|
||||||||||||||||||
Effect of adoption of IAS 19 (CPC 33 (R2)) - Employee benefits
|
(333
|
)
|
(3,698
|
)
|
(5,613
|
)
|
(9,644)
|
-
|
(9,644
|
)
|
||||||||||||||
Balance as of December 31, 2012 - restated
|
988,511
|
2,349,275
|
2,435,502
|
5,773,288
|
19,759
|
5,793,047
|
||||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
57,896
|
160,450
|
679,090
|
897,436
|
2,282
|
899,718
|
||||||||||||||||||
Dividends and interest on equity (gross)
|
-
|
-
|
(315,436
|
)
|
(315,436)
|
(1,612
|
)
|
(317,048
|
)
|
|||||||||||||||
Capital decrease
|
-
|
-
|
(700,000
|
)
|
(700,000
|
)
|
-
|
(700,000
|
)
|
|||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(149
|
)
|
(149
|
)
|
-
|
(149
|
)
|
|||||||||||||||
Valuation adjustment of subsidiaries
|
-
|
(10
|
)
|
(3
|
)
|
(13
|
)
|
-
|
(13)
|
|||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
992
|
-
|
992
|
-
|
992
|
||||||||||||||||||
Balance as of September 30, 2013
|
1,046,407
|
2,510,707
|
2,099,004
|
5,656,118
|
20,429
|
5,676,547
|
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||||
Balance as of December 31, 2011
|
780,883
|
2,206,872
|
2,284,440
|
5,272,195
|
18,904
|
5,291,099
|
||||||||||||||||||
Effect of adoption of IAS 19 (CPC 33 (R2)) - Employee benefits
|
(361
|
)
|
(4,140
|
)
|
(6,038
|
)
|
(10,539
|
)
|
-
|
(10,539
|
)
|
|||||||||||||
Balance as of December 31, 2011 - restated
|
780,522
|
2,202,732
|
2,278,402
|
5,261,656
|
18,904
|
5,280,560
|
||||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
59,205
|
141,149
|
508,904
|
709,258
|
3,726
|
712,984
|
||||||||||||||||||
Dividends and interest on equity (gross)
|
-
|
-
|
(294,223
|
)
|
(294,223)
|
(2,320
|
)
|
(296,543
|
)
|
|||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
|
(64
|
)
|
(64
|
)
|
-
|
(64
|
)
|
|||||||||||||||
Valuation adjustment of subsidiaries
|
-
|
(116
|
)
|
(73
|
)
|
(189
|
)
|
-
|
(189
|
)
|
||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
11,315
|
-
|
11,315
|
-
|
11,315
|
||||||||||||||||||
Balance as of September 30, 2012
|
839,727
|
2,355,080
|
2,492,946
|
5,687,753
|
20,310
|
5,708,063
|
b.
|
Joint ventures (Consolidated)
|
Movements in investments
|
||||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
|||||||||||||
Balance as of December 31, 2012
|
5,714
|
19,759
|
2,736
|
28,209
|
||||||||||||
Capital increase
|
-
|
-
|
17,580
|
17,580
|
||||||||||||
Received dividends
|
-
|
(1,612)
|
-
|
(1,612)
|
||||||||||||
Share of profit (loss) of joint ventures
|
969
|
2,282
|
*
|
(7,650
|
)
|
(4,399
|
)
|
|||||||||
Balance as of September 30, 2013
|
6,683
|
20,429
|
12,666
|
39,778
|
Movements in investments
|
||||||||||||||||
Uniăo Vopak
|
RPR
|
Maxfácil
|
Total
|
|||||||||||||
Balance as of December 31, 2011
|
6,331
|
18,904
|
95,568
|
120,803
|
||||||||||||
Received dividends
|
(649
|
)
|
(2,320
|
)
|
(7,672
|
)
|
(10,641
|
)
|
||||||||
Share of profit (loss) of joint ventures
|
897
|
3,726
|
3,698
|
8,321
|
||||||||||||
Balance as of September 30, 2012
|
6,579
|
20,310
|
91,594
|
118,483
|
09/30/2013
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
5,186
|
103,579
|
16,773
|
|||||||||
Non-current assets
|
9,498
|
96,652
|
18,482
|
|||||||||
Current liabilities
|
1,318
|
28,144
|
9,925
|
|||||||||
Non-current liabilities
|
-
|
110,561
|
-
|
|||||||||
Shareholders’ equity
|
13,366
|
61,526
|
25,331
|
|||||||||
Net revenue from sales and services
|
9,321
|
146,998
|
2,762
|
|||||||||
Costs and operating expenses
|
(6,556)
|
(131,455)
|
(25,906)
|
|||||||||
Net financial income and income and social contribution taxes
|
(826)
|
(5,777)
|
7,844
|
|||||||||
Net income (loss) for the period
|
1,939
|
9,766
|
(15,300)
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
25,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
12/31/2012
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
4,254
|
137,729
|
12,616
|
|||||||||
Non-current assets
|
9,908
|
91,599
|
9,363
|
|||||||||
Current liabilities
|
2,734
|
88,070
|
16,507
|
|||||||||
Non-current liabilities
|
-
|
81,750
|
-
|
|||||||||
Shareholders’ equity
|
11,428
|
59,908
|
5,472
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
25,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
09/30/2012
|
||||||||||||
Uniăo Vopak
|
RPR
|
Maxfácil
|
||||||||||
Net revenue from sales and services
|
12,138
|
100,273
|
38
|
|||||||||
Costs and operating expenses
|
(9,641
|
)
|
(82,383)
|
(246)
|
||||||||
Net financial income and income and social contribution taxes
|
(705
|
)
|
(6,334)
|
7,604
|
||||||||
Net income for the period
|
1,792
|
11,556
|
7,396
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
10,997
|
|||||||||
% of capital held
|
50
|
33
|
50
|
c.
|
Associates (Consolidated)
|
Movements in investments
|
||||||||||||||||
Transportadora
Sulbrasileira de Gás S.A.
|
Oxicap
Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Total
|
|||||||||||||
Balance as of December 31, 2012
|
7,014
|
2,020
|
3,636
|
12,670
|
||||||||||||
Capital reduction
|
(1,500
|
)
|
-
|
-
|
(1,500
|
)
|
||||||||||
Received dividends
|
(316
|
)
|
-
|
-
|
(316
|
)
|
||||||||||
Share of profit (loss) of associates
|
598
|
(20
|
)
|
-
|
578
|
|||||||||||
Balance as of September 30, 2013
|
5,796
|
2,000
|
3,636
|
11,432
|
Movements in investments
|
||||||||||||||||
Transportadora
Sulbrasileira de Gás S.A.
|
Oxicap
Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Total
|
|||||||||||||
Balance as of December 31, 2011
|
6,828
|
2,105
|
3,693
|
12,626
|
||||||||||||
Received dividends
|
(147
|
)
|
-
|
-
|
(147
|
)
|
||||||||||
Share of profit (loss) of associates
|
238
|
19
|
(57
|
)
|
200
|
|||||||||||
Balance as of September 30, 2012
|
6,919
|
2,124
|
3,636
|
12,679
|
09/30/2013
|
||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica
Plus S.A.
|
Plenogás
Distribuidora de
Gás S.A.
|
||||||||||||||||
Current assets
|
4,162
|
19,124
|
87
|
330
|
260
|
|||||||||||||||
Non-current assets
|
20,008
|
74,619
|
9,866
|
598
|
2,926
|
|||||||||||||||
Current liabilities
|
655
|
12,229
|
-
|
17
|
72
|
|||||||||||||||
Non-current liabilities
|
332
|
73,515
|
2,681
|
1,708
|
3,754
|
|||||||||||||||
Shareholders’ equity
|
23,183
|
7,999
|
7,272
|
(797)
|
(640)
|
|||||||||||||||
Net revenue from sales and services
|
5,388
|
23,380
|
-
|
-
|
-
|
|||||||||||||||
Costs, operating expenses and income
|
(3,094)
|
(23,460
|
)
|
(27)
|
(111)
|
223
|
||||||||||||||
Net financial income and income and social contribution taxes
|
94
|
(1
|
)
|
29
|
(4)
|
17
|
||||||||||||||
Net income (loss) for the period
|
2,388
|
(81)
|
2
|
(115)
|
240
|
|||||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
|||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12/31/2012
|
||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica
Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||
Current assets
|
8,074
|
15,300
|
207
|
364
|
30
|
|||||||||||||||
Non-current assets
|
20,881
|
88,938
|
9,745
|
678
|
3,150
|
|||||||||||||||
Current liabilities
|
565
|
7,712
|
-
|
15
|
92
|
|||||||||||||||
Non-current liabilities
|
332
|
88,446
|
2,682
|
1,708
|
3,972
|
|||||||||||||||
Shareholders’ equity
|
28,058
|
8,080
|
7,270
|
(681
|
)
|
(884
|
)
|
|||||||||||||
09/30/2012
|
||||||||||||||||||||
Net revenue from sales and services
|
3,797
|
24,344
|
-
|
-
|
-
|
|||||||||||||||
Costs, operating expenses and income
|
(2,953)
|
(23,981
|
)
|
(76)
|
(101)
|
306
|
||||||||||||||
Net financial income and income and social contribution taxes
|
108
|
(287
|
)
|
(38)
|
3
|
(21)
|
||||||||||||||
Net income (loss) for the period
|
952
|
76
|
(114)
|
(98)
|
285
|
|||||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
|||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12.
|
Property, plant and equipment (Consolidated)
|
Weighted average useful life (years)
|
Balance
in 12/31/2012
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Oxiteno Uruguay acquisiton (1)
|
Effect of foreign currency exchange rate variation
|
Balance
in 09/30/2013
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
-
|
403,563
|
3,833
|
-
|
(164
|
) |
(8,011
|
) |
6,881
|
1,206
|
407,308
|
|||||||||||||||||||||||||
Buildings
|
28
|
1,152,647
|
1,477
|
-
|
38,539
|
(6,615
|
) |
(279
|
)
|
3,295
|
1,189,064
|
|||||||||||||||||||||||||
Leasehold improvements
|
12
|
507,548
|
3,148
|
-
|
29,899
|
(655
|
) |
-
|
1
|
539,941
|
||||||||||||||||||||||||||
Machinery and equipment
|
12
|
3,465,698
|
56,896
|
-
|
74,733
|
(2,128
|
) |
18,048
|
8,879
|
3,622,126
|
||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,816,791
|
55,396
|
-
|
40,467
|
(11,178
|
)
|
-
|
-
|
1,901,476
|
||||||||||||||||||||||||||
LPG tanks and bottles
|
12
|
441,006
|
63,067
|
-
|
(30
|
) |
(34,889
|
)
|
-
|
-
|
469,154
|
|||||||||||||||||||||||||
Vehicles
|
11
|
198,674
|
13,185
|
-
|
9,205
|
(11,814
|
)
|
156
|
(217
|
) |
209,189
|
|||||||||||||||||||||||||
Furniture and utensils
|
8
|
117,296
|
2,989
|
-
|
2,027
|
(205
|
) |
-
|
535
|
122,642
|
||||||||||||||||||||||||||
Construction in progress
|
-
|
294,328
|
190,663
|
-
|
(198,640
|
) |
(1,599
|
) |
-
|
3,504
|
288,256
|
|||||||||||||||||||||||||
Advances to suppliers
|
-
|
12,881
|
10,482
|
-
|
(1,922
|
) |
-
|
-
|
-
|
21,441
|
||||||||||||||||||||||||||
Imports in progress
|
-
|
174
|
95
|
-
|
(91
|
) |
-
|
-
|
-
|
178
|
||||||||||||||||||||||||||
IT equipment
|
5
|
197,881
|
7,955
|
-
|
1,156
|
(2,393
|
) |
-
|
232
|
204,831
|
||||||||||||||||||||||||||
8,608,487
|
409,186
|
-
|
(4,821
|
) |
(79,487
|
)
|
24,806
|
17,435
|
8,975,606
|
|||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(496,449
|
)
|
-
|
(29,030
|
)
|
(923
|
) |
3,771
|
-
|
(1,088
|
) |
(523,719
|
)
|
|||||||||||||||||||||||
Leasehold improvements
|
(237,447
|
)
|
-
|
(24,628
|
)
|
(19
|
) |
542
|
-
|
(1
|
) |
(261,553
|
)
|
|||||||||||||||||||||||
Machinery and equipment
|
(1,673,635
|
)
|
-
|
(163,428
|
)
|
925
|
1,219
|
-
|
(5,586
|
) |
(1,840,505
|
)
|
||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(972,014
|
)
|
-
|
(78,848
|
)
|
2
|
7,364
|
-
|
-
|
(1,043,496
|
)
|
|||||||||||||||||||||||||
LPG tanks and bottles
|
(216,707
|
)
|
-
|
(20,932
|
)
|
28
|
15,608
|
-
|
-
|
(222,003
|
)
|
|||||||||||||||||||||||||
Vehicles
|
(89,221
|
)
|
-
|
(6,715
|
)
|
-
|
8,624
|
-
|
177
|
(87,135
|
)
|
|||||||||||||||||||||||||
Furniture and utensils
|
(83,447
|
)
|
-
|
(6,172
|
)
|
1
|
139
|
-
|
(270
|
) |
(89,749
|
)
|
||||||||||||||||||||||||
IT equipment
|
(166,721
|
)
|
-
|
(9,279
|
)
|
1
|
1,614
|
-
|
36
|
(174,349
|
)
|
|||||||||||||||||||||||||
(3,935,641
|
)
|
-
|
(339,032
|
)
|
15
|
38,881
|
-
|
(6,732
|
) |
(4,242,509
|
)
|
|||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(197
|
)
|
||||||||||||||||||||||||||
Machinery and equipment
|
(5,616
|
)
|
(155
|
)
|
-
|
-
|
447
|
-
|
-
|
(5,324
|
)
|
|||||||||||||||||||||||||
IT equipment
|
(3
|
)
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Vehicles
|
-
|
(106
|
)
|
-
|
-
|
8
|
-
|
-
|
(98
|
)
|
||||||||||||||||||||||||||
Furniture and utensils
|
(10
|
)
|
-
|
-
|
-
|
2
|
-
|
-
|
(8
|
)
|
||||||||||||||||||||||||||
(5,826
|
)
|
(261
|
)
|
-
|
-
|
460
|
-
|
-
|
(5,627
|
)
|
||||||||||||||||||||||||||
Net amount
|
4,667,020
|
408,925
|
(339,032
|
)
|
(4,806
|
) |
(40,146
|
)
|
24,806
|
10,703
|
4,727,470
|
13.
|
Intangible assets (Consolidated)
|
Goodwill
(i)
|
Software
(ii)
|
Technology
(iii)
|
Commercial property rights (iv)
|
Distribution
rights (v)
|
Others
(vi)
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2012
|
804,697
|
91,357
|
9,540
|
11,368
|
1,018,954
|
29,380
|
1,965,296
|
|||||||||||||||||||||
Additions
|
-
|
20,351
|
-
|
-
|
319,085
|
903
|
340,339
|
|||||||||||||||||||||
Write-offs
|
-
|
-
|
-
|
-
|
-
|
(112
|
)
|
(112
|
)
|
|||||||||||||||||||
Transferences
|
-
|
4,088
|
-
|
-
|
(456
|
)
|
-
|
3,632
|
||||||||||||||||||||
Amortization
|
-
|
(24,430
|
)
|
(4,463
|
)
|
(412
|
)
|
(221,814
|
)
|
(42
|
)
|
(251,161
|
)
|
|||||||||||||||
Effect of foreign currency exchange rate variation
|
-
|
836
|
-
|
-
|
-
|
2,830
|
3,666
|
|||||||||||||||||||||
Oxiteno Uruguay acquisition (1)
|
(10,071
|
)
|
-
|
-
|
-
|
1,865
|
-
|
(8,206
|
)
|
|||||||||||||||||||
Balance as of September 30, 2013
|
794,626
|
92,202
|
5,077
|
10,956
|
1,117,634
|
32,959
|
2,053,454
|
|||||||||||||||||||||
Weighted average useful life (years)
|
5
|
5
|
30
|
5
|
9
|
(1)
|
For further information on the Oxiteno Uruguay acquisition see Note 3.a).
|
09/30/2013
|
12/31/2012
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724
|
276,724
|
||||||
Uniăo Terminais
|
211,089
|
211,089
|
||||||
Texaco
|
177,759
|
177,759
|
||||||
Oxiteno Uruguay
|
44,856
|
54,927
|
||||||
Temmar
|
43,781
|
43,781
|
||||||
DNP
|
24,736
|
24,736
|
||||||
Repsol
|
13,403
|
13,403
|
||||||
Other
|
2,278
|
2,278
|
||||||
794,626
|
804,697
|
•
|
On July 11, 2002, subsidiary Terminal Químico de Aratu – Tequimar (“Tequimar”) executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows it to explore the area in which the Aratu Terminal is located for 20 years, renewable for a similar period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a similar period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
09/30/2013
|
09/30/2012
|
|||||||
Inventories and cost of products and services sold
|
9,528
|
10,436
|
||||||
Selling and marketing
|
218,779
|
176,760
|
||||||
General and administrative
|
22,854
|
20,428
|
||||||
251,161
|
207,624
|
14.
|
Loans, debentures and finance leases (Consolidated)
|
a.
|
Composition
|
Description
|
09/30/2013
|
12/31/2012
|
Index/Currency
|
Weighted average financial charges 09/30/2013 - % p.a.
|
Maturity
|
|||||||||||||||
Foreign currency – denominated loans:
|
||||||||||||||||||||
Notes in the foreign market (b)
|
566,255
|
508,883
|
US$
|
+7.3
|
2015
|
|||||||||||||||
Foreign loan (c.1) (*)
|
174,697
|
159,550
|
US$ + LIBOR (i)
|
+0.8
|
2015
|
|||||||||||||||
Foreign loan (c.2)
|
134,009
|
122,152
|
US$ + LIBOR (i)
|
+1.0
|
2014
|
|||||||||||||||
Advances on foreign exchange contracts
|
127,846
|
114,760
|
US$
|
+1.5
|
< 326 days
|
|||||||||||||||
Financial institutions (e)
|
94,886
|
84,007
|
US$
|
+2.3
|
2013 to 2017
|
|||||||||||||||
BNDES (d)
|
48,591
|
59,291
|
US$
|
+5.6
|
2013 to 2020
|
|||||||||||||||
Financial institutions (e)
|
44,517
|
40,641
|
US$ + LIBOR (i)
|
+2.0
|
2017
|
|||||||||||||||
Financial institutions (e)
|
29,778
|
25,259
|
MX$ + TIIE (ii)
|
+1.2
|
2014 to 2016
|
|||||||||||||||
Foreign currency advances delivered
|
24,547
|
52,744
|
US$
|
+1.1
|
< 119 days
|
|||||||||||||||
Financial institutions (e)
|
3,550
|
30,194
|
Bs (iii)
|
+11.3
|
2015
|
|||||||||||||||
Subtotal
|
1,248,676
|
1,197,481
|
||||||||||||||||||
Brazilian Reais – denominated loans:
|
||||||||||||||||||||
Banco do Brasil – floating rate (f)
|
2,344,877
|
668,900
|
CDI
|
103.3
|
2014 to 2019
|
|||||||||||||||
Banco do Brasil – fixed rate (f) (*)
|
885,789
|
1,948,096
|
R$
|
+12.1
|
2014 to 2015
|
|||||||||||||||
Debentures - 4th issuance (g)
|
830,682
|
845,891
|
CDI
|
108.3
|
2015
|
|||||||||||||||
BNDES (d)
|
669,974
|
677,840
|
TJLP (iv)
|
+2.5
|
2014 to 2020
|
|||||||||||||||
Debentures - 1st public issuance IPP (g)
|
619,248
|
602,328
|
CDI
|
107.9
|
2017
|
|||||||||||||||
Banco do Nordeste do Brasil
|
108,790
|
118,754
|
R$
|
+8.5 (vi)
|
2018 to 2021
|
|||||||||||||||
BNDES (d)
|
51,163
|
49,163
|
R$
|
+5.3
|
2015 to 2020
|
|||||||||||||||
Finance leases (i)
|
44,719
|
42,419
|
IGP-M (v)
|
+5.6
|
2031
|
|||||||||||||||
FINEP
|
38,841
|
30,789
|
R$
|
+4.0
|
2019 to 2021
|
|||||||||||||||
Export Credit Note (h) (*)
|
25,072
|
-
|
R$
|
+8.0
|
2016
|
|||||||||||||||
FINEP
|
8,533
|
23,488
|
TJLP (iv)
|
+0.0
|
2014
|
|||||||||||||||
Fixed finance leases (i)
|
77
|
494
|
R$
|
+14.0
|
2014
|
|||||||||||||||
FINAME
|
-
|
510
|
TJLP (iv)
|
-
|
-
|
|||||||||||||||
Subtotal
|
5,627,765
|
5,008,672
|
||||||||||||||||||
Currency and interest rate hedging instruments
|
4,678
|
9,699
|
||||||||||||||||||
Total
|
6,881,119
|
6,215,852
|
||||||||||||||||||
Current
|
1,797,173
|
1,627,955
|
||||||||||||||||||
Non-current
|
5,083,946
|
4,587,897
|
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican Peso; TIIE = the Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivar.
|
(iv)
|
TJLP (Long-term Interest Rate) = set by the National Monetary Council, TJLP is the basic financing cost of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”), the Brazilian Development Bank. On September 30, 2013, TJLP was fixed at 5.0% p.a.
|
(v)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste do Brasil. On September 30, 2013, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
09/30/2013
|
12/31/2012
|
|||||||
From 1 to 2 years
|
2,027,021
|
1,440,473
|
||||||
From 2 to 3 years
|
1,222,848
|
2,105,115
|
||||||
From 3 to 4 years
|
203,203
|
166,648
|
||||||
From 4 to 5 years
|
692,370
|
762,556
|
||||||
More than 5 years
|
938,504
|
113,105
|
||||||
5,083,946
|
4,587,897
|
b.
|
Notes in the foreign market
|
•
|
Limitation on transactions with shareholders that hold 5% or more of any class of stock of the Company, except upon fair and reasonable terms no less favorable than could be obtained in a comparable arm’s-length transaction with a third party.
|
•
|
Required board approval for transactions with shareholders that hold 5% or more of any class of stock of the Company, or with their subsidiaries, in an amount higher than US$ 15 million (except transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on sale of all or substantially all assets of the Company and subsidiaries LPG and Oxiteno S.A.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Foreign loan
|
1) In November 2012 the subsidiary IPP contracted a foreign loan in the amount of US$ 80 million, with maturity in November 2015 and interest of LIBOR + 0.8% p.a., paid quarterly. IPP also contracted hedging instruments with floating interest rate in U.S. dollar and exchange rate variation, changing the foreign loan charge to 104.1% of CDI (see Note 22). IPP designated these hedging instruments as a fair value hedge; therefore, loan and hedging instruments are both stated at fair value from inception. The foreign loan is secured by the Company.
2) The subsidiary Oxiteno Overseas Corp. has a foreign loan in the amount of US$ 60 million with maturity in June 2014 and interest of LIBOR + 1.0% p.a., paid semiannually. The Company, through its subsidiary Cia. Ultragaz, contracted hedging instruments with floating interest rate in dollar and exchange rate variation, changing the foreign loan charge to 86.9% of CDI (see Note 22). The foreign loan is guaranteed by the Company and its subsidiary Oxiteno S.A.
As a result of these foreign loans, some obligations mentioned in Note 14.b) must also be maintained by the Company and its subsidiaries. Additionally, during these contracts, the Company shall maintain the following financial ratios, calculated based on its audited consolidated interim financial information:
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
d.
|
BNDES
|
-
|
capitalization level: shareholders’ equity / total assets equal to or above 0.3; and
|
-
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
e.
|
Financial institutions
|
f.
|
Banco do Brasil
|
Maturity
|
09/30/2013
|
|||
Jan/14
|
400,255
|
|||
Mar/14
|
246,600
|
|||
Apr/14
|
62,841
|
|||
May/14
|
441,430
|
|||
May/15
|
444,359
|
|||
Feb/16
|
522,596
|
|||
May/16
|
308,513
|
|||
May/19
|
804,072
|
|||
Total
|
3,230,666
|
g.
|
Debentures
|
·
|
In December 2012, the subsidiary IPP made its first issuance of public debentures in single series of 60,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
||
Final maturity:
|
November 16, 2017
|
||
Payment of the face value:
|
Lump sum at final maturity
|
||
Interest:
|
107.9% of CDI
|
||
Payment of interest:
|
Semiannually
|
||
Reprice:
|
Not applicable
|
·
|
In March 2012, the Company made its fourth issuance of debentures, in a single series of 800 simple, nonconvertible into shares, unsecured debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 1,000,000.00
|
|
Final maturity:
|
March 16, 2015
|
|
Payment of the face value:
|
Lump sum at final maturity
|
|
Interest:
|
108.3% of CDI
|
|
Payment of interest:
|
Annually
|
|
Reprice:
|
Not applicable
|
h. | Export credit note |
i.
|
Finance leases
|
09/30/2013
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
30,902
|
378
|
829
|
32,109
|
||||||||||||
Financing (present value)
|
44,719
|
77
|
-
|
44,796
|
||||||||||||
Current
|
1,714
|
77
|
-
|
1,791
|
||||||||||||
Non-current
|
43,005
|
-
|
-
|
43,005
|
12/31/2012
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
34,649
|
765
|
847
|
36,261
|
||||||||||||
Financing (present value)
|
42,419
|
410
|
84
|
42,913
|
||||||||||||
Current
|
1,533
|
357
|
84
|
1,974
|
||||||||||||
Non-current
|
40,886
|
53
|
-
|
40,939
|
09/30/2013
|
||||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Up to 1 year
|
3,949
|
81
|
-
|
4,030
|
||||||||||||
From 1 to 2 years
|
3,949
|
-
|
-
|
3,949
|
||||||||||||
From 2 to 3 years
|
3,949
|
-
|
-
|
3,949
|
||||||||||||
From 3 to 4 years
|
3,949
|
-
|
-
|
3,949
|
||||||||||||
From 4 to 5 years
|
3,949
|
-
|
-
|
3,949
|
||||||||||||
More than 5 years
|
49,691
|
-
|
-
|
49,691
|
||||||||||||
69,436
|
81
|
-
|
69,517
|
12/31/2012
|
||||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Up to 1 year
|
3,655
|
385
|
113
|
4,153
|
||||||||||||
From 1 to 2 years
|
3,655
|
55
|
-
|
3,710
|
||||||||||||
From 2 to 3 years
|
3,655
|
-
|
-
|
3,655
|
||||||||||||
From 3 to 4 years
|
3,655
|
-
|
-
|
3,655
|
||||||||||||
From 4 to 5 years
|
3,655
|
-
|
-
|
3,655
|
||||||||||||
More than 5 years
|
48,730
|
-
|
-
|
48,730
|
||||||||||||
67,005
|
440
|
113
|
67,558
|
j.
|
Transaction costs
|
Effective rate of transaction costs (% p.a.)
|
Balance as of December 31, 2012
|
Incurred cost
|
Amortization
|
Effect of exchange rate variation
|
Balance as of September 30,
2013
|
|||||||||||||||||||
Banco do Brasil (f)
|
0.4 | 13,315 | 16,212 | (7,414 | ) | - | 22,113 | |||||||||||||||||
Debentures (g)
|
0.4 | 8,116 | - | (2,479 | ) | - | 5,637 | |||||||||||||||||
Notes in the foreign market (b)
|
0.2 | 3,021 | - | (789 | ) | 240 | 2,472 | |||||||||||||||||
Other
|
0.2 | 1,435 | - | (442 | ) | 52 | 1,045 | |||||||||||||||||
Total
|
25,887 | 16,212 | (11,124 | ) | 292 | 31,267 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
More than 5 years
|
Total
|
||||||||||||||||||||||
Banco do Brasil (f)
|
6,621 | 3,502 | 2,574 | 3,078 | 3,668 | 2,670 | 22,113 | |||||||||||||||||||||
Debentures (g)
|
3,662 | 1,851 | 55 | 59 | 10 | - | 5,637 | |||||||||||||||||||||
Notes in the foreign market (b)
|
1,099 | 1,099 | 274 | - | - | - | 2,472 | |||||||||||||||||||||
Other
|
493 | 329 | 129 | 87 | 7 | - | 1,045 | |||||||||||||||||||||
Total
|
11,875 | 6,781 | 3,032 | 3,224 | 3,685 | 2,670 | 31,267 |
k.
|
Guarantees
|
15.
|
Trade payables (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
Domestic suppliers
|
805,225
|
1,242,447
|
||||||
Foreign suppliers
|
76,916
|
55,288
|
||||||
882,141
|
1,297,735
|
16.
|
Salaries and related charges (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
Profit sharing, bonus and premium
|
95,881
|
114,305
|
||||||
Provisions on payroll
|
135,990
|
93,596
|
||||||
Social charges
|
23,090
|
32,643
|
||||||
Salaries and related payments
|
10,446
|
9,305
|
||||||
Benefits
|
1,537
|
1,466
|
||||||
Others
|
954
|
1,211
|
||||||
267,898
|
252,526
|
17.
|
Taxes payable (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
ICMS
|
87,619
|
71,255
|
||||||
PIS and COFINS
|
7,221
|
10,564
|
||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
10,762
|
8,818
|
||||||
ISS
|
5,145
|
5,703
|
||||||
IPI
|
5,553
|
4,502
|
||||||
National Institute of Social Security (INSS)
|
2,244
|
3,448
|
||||||
Income Tax Withholding (IRRF)
|
7,912
|
1,432
|
||||||
Others
|
4,043
|
1,951
|
||||||
130,499
|
107,673
|
18.
|
Provision for assets retirement obligation – fuel tanks (Consolidated)
|
Balance at December 31, 2012
|
70,411
|
|||
Additions (new tanks)
|
505
|
|||
Expense with tanks removed
|
(2,753
|
)
|
||
Accretion expense
|
2,944
|
|||
Balance at September 30, 2013
|
71,107
|
|||
Current
|
3,474
|
|||
Non-current
|
67,633
|
19.
|
Deferred revenue (Consolidated)
|
09/30/2013
|
12/31/2012
|
|||||||
Loyalty program “Km de Vantagens”
|
11,552
|
13,545
|
||||||
‘am/pm’ franchising upfront fee
|
13,561
|
14,362
|
||||||
25,113
|
27,907
|
|||||||
Current
|
16,233
|
18,054
|
||||||
Non-current
|
8,880
|
9,853
|
20.
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Profit reserves
|
f.
|
Other comprehensive income
|
g.
|
Dividends
|
21.
|
Segment information
|
09/30/2013
|
09/30/2012
|
|||||||
Net revenue from sales and services:
|
||||||||
Ultragaz
|
2,975,494
|
2,890,231
|
||||||
Ipiranga
|
39,071,361
|
34,287,642
|
||||||
Oxiteno
|
2,442,980
|
2,167,008
|
||||||
Ultracargo
|
250,481
|
215,973
|
||||||
Others (1)
|
27,077
|
36,142
|
||||||
Intersegment sales
|
(53,651)
|
(57,263)
|
||||||
Total
|
44,713,742
|
39,539,733
|
||||||
Intersegment sales:
|
||||||||
Ultragaz
|
988
|
771
|
||||||
Ipiranga
|
-
|
-
|
||||||
Oxiteno
|
151
|
-
|
||||||
Ultracargo
|
25,600
|
20,483
|
||||||
Others (1)
|
26,912
|
36,009
|
||||||
Total
|
53,651
|
57,263
|
||||||
Net revenue from sales and services, excluding intersegment sales:
|
||||||||
Ultragaz
|
2,974,506
|
2,889,460
|
||||||
Ipiranga
|
39,071,361
|
34,287,642
|
||||||
Oxiteno
|
2,442,829
|
2,167,008
|
||||||
Ultracargo
|
224,881
|
195,490
|
||||||
Others (1)
|
165
|
133
|
||||||
Total
|
44,713,742
|
39,539,733
|
09/30/2013
|
09/30/2012
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
117,399
|
92,858
|
||||||
Ipiranga
|
1,070,644
|
846,674
|
||||||
Oxiteno
|
234,547
|
187,383
|
||||||
Ultracargo
|
83,803
|
80,949
|
||||||
Others (1)
|
3,885
|
3,710
|
||||||
Total
|
1,510,278
|
1,211,574
|
||||||
Financial income
|
166,644
|
160,604
|
||||||
Financial expenses
|
(410,392)
|
(373,292)
|
||||||
Share of profit of joint-ventures and associates
|
(3,821)
|
8,521
|
||||||
Income before income and social contribution taxes
|
1,262,709
|
1,007,407
|
09/30/2013
|
09/30/2012
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
141,621
|
143,113
|
||||||
Ipiranga
|
479,096
|
571,207
|
||||||
Oxiteno
|
94,890
|
90,497
|
||||||
Ultracargo
|
26,082
|
81,631
|
||||||
Others (1)
|
7,836
|
8,893
|
||||||
Total additions to property, plant and equipment and intangible assets (see Notes 12 and 13)
|
749,525
|
895,341
|
||||||
Assets retirement obligation – fuel tanks (see Note 18)
|
(505)
|
(1,469)
|
||||||
Capitalized borrowing costs
|
(5,408)
|
(7,512)
|
||||||
Total investments in property, plant and equipment and intangible assets (cash flow)
|
743,612
|
886,360
|
09/30/2013
|
09/30/2012
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
99,970
|
98,607
|
||||||
Ipiranga
|
334,729
|
284,473
|
||||||
Oxiteno
|
99,128
|
91,661
|
||||||
Ultracargo
|
35,203
|
25,301
|
||||||
Others (1)
|
8,982
|
8,262
|
||||||
Total
|
578,012
|
508,304
|
09/30/2013
|
12/31/2012
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
2,468,328
|
2,302,009
|
||||||
Ipiranga
|
7,547,531
|
7,619,164
|
||||||
Oxiteno
|
3,605,011
|
3,532,076
|
||||||
Ultracargo
|
1,309,665
|
1,330,569
|
||||||
Others (1)
|
790,512
|
465,736
|
||||||
Total
|
15,721,047
|
15,249,554
|
09/30/2013
|
12/31/2012
|
|||||||
Mexico
|
66,952
|
46,248
|
||||||
Venezuela
|
20,194
|
22,418
|
||||||
Uruguay
|
48,238
|
43,769
|
||||||
United States of America
|
93,765
|
48,922
|
09/30/2013
|
09/30/2012
|
|||||||
Net revenue:
|
||||||||
Brazil
|
43,995,117
|
38,895,445
|
||||||
Mexico
|
102,498
|
93,748
|
||||||
Venezuela
|
136,073
|
100,317
|
||||||
Other Latin American countries
|
252,893
|
261,156
|
||||||
United States of America and Canada
|
113,037
|
83,091
|
||||||
Far East
|
28,123
|
29,145
|
||||||
Europe
|
50,791
|
41,042
|
||||||
Other
|
35,210
|
35,789
|
||||||
Total
|
44,713,742
|
39,539,733
|
22.
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the financial area, through its treasury department, with the assistance of the tax and accounting departments.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Board of Directors of Ultrapar.
|
•
|
Continuous improvement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the financial area.
|
•
|
The internal audit department audits the compliance with the requirements of the Policy.
|
In millions of Brazilian Reais
|
09/30/2013
|
12/31/2012
|
||||||
Assets in foreign currency
|
||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
433.9
|
363.7
|
||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
162.4
|
163.2
|
||||||
Investments in foreign subsidiaries (non-monetary assets net of
non-monetary liabilities)
|
401.9
|
300.4
|
||||||
998.2
|
827.3
|
|||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(1,248.7
|
)
|
(1,197.5
|
)
|
||||
Payables arising from imports, net of advances to foreign suppliers
|
(57.6
|
)
|
(21.5
|
)
|
||||
(1,306.3
|
)
|
(1,219.0
|
)
|
|||||
Foreign currency hedging instruments
|
479.0
|
499.9
|
||||||
Net asset position – Total
|
170.9
|
108.2
|
In millions of Brazilian Reais
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||||
Risk
|
10%
|
25%
|
50%
|
||||||||||||
(1) Income effect
|
Real devaluation
|
(5.1)
|
(12.7)
|
(25.3)
|
|||||||||||
(2) Equity effect
|
22.2
|
55.4
|
110.8
|
||||||||||||
(1) + (2) |
Net effect
|
17.1
|
42.7
|
85.5
|
|||||||||||
(3) Income effect
|
Real appreciation
|
5.1
|
12.7
|
25.3
|
|||||||||||
(4) Equity effect
|
(22.2)
|
(55.4)
|
(110.8)
|
||||||||||||
(3) + (4) |
Net effect
|
(17.1)
|
(42.7)
|
(85.5)
|
Note
|
09/30/2013
|
12/31/2012
|
|||||
CDI
|
|||||||
Cash equivalents
|
4
|
1,950,128
|
1,912,217
|
||||
Financial investments
|
4
|
603,462
|
641,022
|
||||
Asset position of hedging instruments - CDI
|
22
|
28,300
|
21,141
|
||||
Loans and debentures
|
14
|
(3,794,807
|
)
|
(2,117,120
|
)
|
||
Liability position of hedging instruments - CDI
|
22
|
(447,716
|
)
|
(495,560
|
)
|
||
Liability position of hedging instruments from pre-fixed interest to CDI
|
22
|
(836,053
|
)
|
(1,796,682
|
)
|
||
Net liability position in CDI
|
(2,496,686
|
)
|
(1,834,982
|
)
|
|||
TJLP
|
|||||||
Loans –TJLP
|
14
|
(678,507
|
)
|
(701,838
|
)
|
||
Net liability position in TJLP
|
(678,507
|
)
|
(701,838
|
)
|
|||
LIBOR
|
|||||||
Asset position of hedging instruments - LIBOR
|
22
|
311,284
|
286,039
|
||||
Loans - LIBOR
|
14
|
(353,223
|
)
|
(322,343
|
)
|
||
Net liability position in LIBOR
|
(41,939
|
)
|
(36,304
|
)
|
|||
TIIE
|
|||||||
Loans - TIIE
|
14
|
(29,778
|
)
|
(25,259
|
)
|
||
Net liability position in TIIE
|
(29,778
|
)
|
(25,259
|
)
|
|||
Total net liability position
|
(3,246,910
|
)
|
(2,598,383
|
)
|
In millions of Brazilian Reais
|
|||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
|||||||||||
Exposure of interest rate risk
|
|||||||||||||
Interest on cash equivalents and financial investments effect
|
Increase in CDI
|
12.0
|
30.1
|
60.2
|
|||||||||
Hedge instruments (assets in CDI) effect
|
Increase in CDI
|
0.1
|
0.3
|
0.5
|
|||||||||
Interest on debt effect
|
Increase in CDI
|
(17.6)
|
(44.0)
|
(88.0)
|
|||||||||
Hedge instruments (liability in CDI) effect
|
Increase in CDI
|
(9.2)
|
(23.0)
|
(45.9)
|
|||||||||
Incremental expenses
|
(14.7)
|
(36.6)
|
(73.2)
|
||||||||||
Interest on debt effect
|
Increase in TJLP
|
(2.5)
|
(6.3)
|
(12.6)
|
|||||||||
Incremental expenses
|
(2.5)
|
(6.3)
|
(12.6)
|
||||||||||
Hedge instruments (assets in LIBOR) effect
|
Increase in LIBOR
|
0.1
|
0.2
|
0.4
|
|||||||||
Interest on debt effect
|
Increase in LIBOR
|
(0.1)
|
(0.2)
|
(0.5)
|
|||||||||
Incremental expenses
|
-
|
-
|
(0.1)
|
||||||||||
Interest on debt effect
|
Increase in TIIE
|
(0.1)
|
(0.2)
|
(0.4)
|
|||||||||
Incremental expenses
|
(0.1)
|
(0.2)
|
(0.4)
|
09/30/2013
|
12/31/2012
|
|||||||
Ipiranga
|
120,420
|
111,789
|
||||||
Ultragaz
|
19,086
|
13,755
|
||||||
Oxiteno
|
2,039
|
2,647
|
||||||
Ultracargo
|
2,579
|
625
|
||||||
Total
|
144,124
|
128,816
|
In millions of Brazilian Reais
|
||||||||||||||||||||
Financial liabilities
|
Total
|
Less than 1 year
|
Between 1 and 3 years
|
Between 3 and 5 years
|
More than 5 years
|
|||||||||||||||
Loans including future contractual interest (1) (2)
|
8,630.7
|
1,807.4
|
4,037.7
|
1,120.9
|
1,664.7
|
|||||||||||||||
Currency and interest rate hedging instruments (3)
|
46.2
|
21.9
|
22.9
|
1.4
|
-
|
|||||||||||||||
Trade payables
|
882.1
|
882.1
|
-
|
-
|
-
|
Hedging instruments
|
Counterparty
|
Maturity
|
Notional amount1
|
Fair value
|
Amounts payable or receivable (09/30/2013)
|
||||||||||||||||||||||||
09/30/2013
|
12/31/2012
|
09/30/2013
|
12/31/2012
|
Amount receivable
|
Amoun
payable
|
||||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
||||||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
|||||||||||||||||||||||||||||
Receivables in U.S. dollars (LIBOR)
|
Bradesco, BTMU,
|
Oct 2013
|
US$
|
140.0
|
US$
|
140.0
|
311.3
|
286.0
|
311.3
|
-
|
|||||||||||||||||||
Receivables in U.S. dollars (Pre)
|
Citibank,
HSBC, Itaú,
|
to Apr 2017
|
US$
|
85.6
|
US$
|
111.3
|
194.6
|
234.7
|
194.6
|
-
|
|||||||||||||||||||
Payables in CDI interest rate
|
JP Morgan,
|
US$
|
(225.6
|
)
|
US$
|
(251.3
|
)
|
(447.7
|
)
|
(495.5
|
)
|
-
|
447.7
|
||||||||||||||||
Total result
|
Santander
|
-
|
-
|
58.2
|
25.2
|
505.9
|
447.7
|
||||||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars + COUPON
|
|||||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Bradesco,
|
Oct 2013
|
US$
|
12.1
|
US$
|
10.2
|
28.3
|
21.1
|
28.3
|
-
|
|||||||||||||||||||
Payables in U.S. dollars
|
Citibank,
|
to Nov 2013
|
US$
|
(12.1
|
)
|
US$
|
(10.2
|
)
|
(26.9
|
)
|
(20.8
|
)
|
-
|
26.9
|
|||||||||||||||
Total result
|
Itaú
|
-
|
-
|
1.4
|
0.3
|
28.3
|
26.9
|
||||||||||||||||||||||
c – Interest rate swaps in R$
|
|||||||||||||||||||||||||||||
Receivables in fixed interest rate
|
Banco
|
May 2014 to
|
R$
|
627.5
|
R$
|
1,400.0
|
918.3
|
1,958.9
|
918.3
|
-
|
|||||||||||||||||||
Payables in CDI interest rate
|
do Brasil,
|
Aug 2016
|
R$
|
(627.5
|
)
|
R$
|
(1,400.0
|
)
|
(836.1
|
)
|
(1,796.7
|
)
|
-
|
836.1
|
|||||||||||||||
Total result
|
Itaú
|
-
|
-
|
82.2
|
162.2
|
918.3
|
836.1
|
||||||||||||||||||||||
Total gross result
|
141.8
|
187.7
|
1,452.5
|
1,310.7
|
|||||||||||||||||||||||||
Income tax
|
(20.0
|
)
|
(18.3
|
)
|
(20.0
|
)
|
-
|
||||||||||||||||||||||
Total net result
|
121.8
|
169.4
|
1,432.5
|
1,310.7
|
|||||||||||||||||||||||||
Positive result (see Note 4)
|
126.5
|
179.1
|
|||||||||||||||||||||||||||
Negative result (see Note 14)
|
(4.7
|
)
|
(9.7
|
)
|
|||||||||||||||||||||||||
1 In million. Currency as indicated.
|
09/30/2013
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(20.1
|
)
|
-
|
|||||
b – Exchange rate swaps payable in U.S. dollars
|
(1.1
|
)
|
-
|
|||||
c – Interest rate swaps in R$ (iii)
|
44.9
|
-
|
||||||
Total
|
23.7
|
-
|
09/30/2012
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i)
|
(5.4
|
)
|
-
|
|||||
b – Exchange rate swaps payable in U.S. dollars
|
(0.4
|
)
|
-
|
|||||
c – Interest rate swaps in R$ (iii)
|
40.7
|
-
|
||||||
Total
|
34.9
|
-
|
09/30/2013
|
12/31/2012
|
|||||||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||||||
Category
|
Note
|
value
|
value
|
value
|
value
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||
Cash and bank deposits
|
Loans and receivables
|
4
|
220.671
|
220.671
|
79,652
|
79,652
|
||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
1,950,128
|
1,950,128
|
1,912,217
|
1,912,217
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
10,032
|
10,032
|
29,245
|
29,245
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
592,844
|
592,844
|
630,404
|
630,404
|
||||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4
|
10,618
|
10,618
|
10,618
|
10,618
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
353,555
|
353,555
|
290,636
|
290,636
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
126,516
|
126,516
|
179,056
|
179,056
|
||||||||||||||
Total
|
3,264,364
|
3,264,364
|
3,131,828
|
3,131,828
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,085,558
|
1,085,558
|
1,948,096
|
1,948,096
|
||||||||||||||
Financing
|
Measured at amortized cost
|
14
|
4,296,157
|
4,301,905
|
2,766,925
|
2,842,869
|
||||||||||||||
Debentures
|
Measured at amortized cost
|
14
|
1,449,930
|
1,442,186
|
1,448,219
|
1,450,300
|
||||||||||||||
Finance leases
|
Measured at amortized cost
|
14
|
44,796
|
44,796
|
42,913
|
42,913
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
4,678
|
4,678
|
9,699
|
9,699
|
||||||||||||||
Total
|
6,881,119
|
6,879,123
|
6,215,852
|
6,293,877
|
•
|
The fair values of cash and bank deposits balances are identical to their carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the reporting period, which corresponds to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase at the “yield curve” and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value calculation of LPG Inc.’s notes in the foreign market (see Note 14.b) is based on the quoted prices in an active market.
|
(a)
|
Level 1 - prices negotiated (without adjustment) in active markets for identical assets or liabilities;
|
(b)
|
Level 2 - inputs other than prices negotiated in active markets included in Level 1 and observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
|
(c)
|
Level 3 - inputs for the asset or liability which are not based on observable market variables (unobservable inputs).
|
Category
|
Note
|
09/30/2013
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
1,950,128
|
1,950,128
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
10,032
|
10,032
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
592,844
|
592,844
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
353,555
|
82,620
|
270,935
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
126,516
|
-
|
126,516
|
-
|
||||||||||||||
Total
|
3,033,075
|
2,635,624
|
397,451
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,085,558
|
-
|
1,085,558
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
4,678
|
-
|
4,678
|
-
|
||||||||||||||
Total
|
1,090,236
|
-
|
1,090,236
|
-
|
Category
|
Note
|
12/31/2012
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
1,912,217
|
1,912,217
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
29,245
|
29,245
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
630,404
|
630,404
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
290,636
|
84,872
|
205,764
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
179,056
|
-
|
179,056
|
-
|
||||||||||||||
Total
|
3,041,558
|
2,656,738
|
384,820
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
14
|
1,948,096
|
-
|
1,948,096
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
9,699
|
-
|
9,699
|
-
|
||||||||||||||
Total
|
1,957,795
|
-
|
1,957,795
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
77,137
|
222,627
|
368,117
|
||||||||||
(2) Debts/firm commitments in dollars
|
appreciation
|
(77,116)
|
(222,594
|
)
|
(368,073
|
)
|
||||||||
(1)+(2)
|
Net effect
|
21
|
33
|
44
|
||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(112)
|
6,664
|
13,439
|
||||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
112
|
(6,664)
|
(13,439
|
)
|
|||||||||
(3)+(4)
|
Net effect
|
-
|
-
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in R$)
|
||||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
-
|
26,142
|
53,898
|
||||||||||
(2) Fixed rate financing
|
Pre-fixed rate
|
-
|
(26,147
|
)
|
(53,904
|
)
|
||||||||
(1)+(2)
|
Net effect
|
-
|
(5
|
)
|
(6
|
)
|
23.
|
Provisions, contingencies and commitments (Consolidated)
|
a.
|
Provisions for tax, civil and labor risks
|
Provisions
|
Balance in 12/31/2012
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance in 09/30/2013
|
|||||||||||||||
IRPJ and CSLL
|
305,815
|
31,953
|
(641)
|
12,571
|
349,698
|
|||||||||||||||
PIS and COFINS
|
82,938
|
-
|
-
|
3,350
|
86,288
|
|||||||||||||||
ICMS
|
62,491
|
743
|
(17,628)
|
2,066
|
47,672
|
|||||||||||||||
INSS
|
12,789
|
125
|
(120)
|
539
|
13,333
|
|||||||||||||||
Civil litigation
|
91,242
|
10,318
|
(6,747)
|
17
|
94,830
|
|||||||||||||||
Labor litigation
|
44,186
|
14,689
|
(3,016)
|
1,828
|
57,687
|
|||||||||||||||
Other
|
1,016
|
78
|
-
|
50
|
1,144
|
|||||||||||||||
Total
|
600,477
|
57,906
|
(28,152)
|
20,421
|
650,652
|
|||||||||||||||
Current
|
49,514
|
64,084
|
||||||||||||||||||
Non-current
|
550,963
|
586,568
|
b.
|
Tax matters
|
c.
|
Civil claims
|
d.
|
Labor matters
|
e.
|
Contracts
|
Port
|
Minimum movement in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment
|
Accumulated demand (actual)
|
|||||||||||||||
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
|||||||||||||
In tons of ethylene
|
154,892
|
(*)
|
160,158
|
(*)
|
159,108
|
162,801
|
Minimum purchase commitment
|
Accumulated demand (actual)
|
|||||||||||||||
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
|||||||||||||
In tons of ethylene
|
30,639
|
(*)
|
29,543
|
(*)
|
30,793
|
29,826
|
f.
|
Insurance coverage in subsidiaries
|
Maximum
compensation
value (*)
|
|
Oxiteno
|
US$ 1,202
|
Ultragaz
|
R$ 152
|
Ipiranga
|
R$ 740
|
Ultracargo
|
R$ 550
|
g.
|
Operating lease contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
|||||||||||||
September 30, 2013
|
15,073
|
21,274
|
-
|
36,347
|
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
September 30, 2013
|
payable
|
(59,223)
|
(186,087
|
)
|
(116,162
|
)
|
(361,472
|
)
|
|||||||||
receivable
|
47,927
|
143,265
|
93,393
|
284,585
|
24.
|
Employee benefits and private pension plan (Consolidated)
|
a.
|
ULTRAPREV- Associaçăo de Previdência Complementar
|
b.
|
Post-employment benefits
|
09/30/2013
|
12/31/2012
|
|||||||
Health and dental care plan
|
44,197
|
41,535
|
||||||
FGTS Penalty
|
48,807
|
44,387
|
||||||
Bonus
|
25,340
|
23,058
|
||||||
Life insurance
|
20,728
|
19,515
|
||||||
Total
|
139,072
|
128,495
|
||||||
Current
|
10,035
|
10,035
|
||||||
Non-current
|
129,037
|
118,460
|
25.
|
Revenue from sale and services (Consolidated)
|
09/30/2013
|
09/30/2012
|
|||||||
Gross revenue from sale
|
45,530,749
|
40,335,700
|
||||||
Gross revenue from services
|
402,648
|
348,572
|
||||||
Sales tax
|
(1,030,243)
|
(958,636)
|
||||||
Discounts and sales returns
|
(192,205)
|
(185,558)
|
||||||
Deferred revenue (see Note 19)
|
2,793
|
(345)
|
||||||
Net revenue from sales and services
|
44,713,742
|
39,539,733
|
26.
|
Expenses by nature (Consolidated)
|
09/30/2013
|
09/30/2012
|
|||||||
Raw materials and materials for use and consumption
|
40,484,379
|
35,903,917
|
||||||
Personnel expenses
|
1,021,813
|
899,811
|
||||||
Freight and storage
|
723,230
|
628,175
|
||||||
Depreciation and amortization
|
578,012
|
508,304
|
||||||
Advertising and marketing
|
127,170
|
121,249
|
||||||
Services provided by third parties
|
115,627
|
99,432
|
||||||
Lease of real estate and equipment
|
61,593
|
50,948
|
||||||
Other expenses
|
174,286
|
159,026
|
||||||
Total
|
43,286,110
|
38,370,862
|
||||||
Classified as:
|
||||||||
Cost of products and services sold
|
41,225,605
|
36,552,403
|
||||||
Selling and marketing
|
1,309,950
|
1,176,061
|
||||||
General and administrative
|
750,555
|
642,398
|
||||||
Total
|
43,286,110
|
38,370,862
|
27.
|
Income from disposal of assets (Consolidated)
|
28.
|
Financial income (expense)
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2013
|
09/30/2012
|
09/30/2013
|
09/30/2012
|
|||||||||||||
Financial income:
|
||||||||||||||||
Interest on financial investments
|
83,803
|
88,511
|
119,461
|
115,494
|
||||||||||||
Interest from customers
|
-
|
-
|
43,627
|
42,913
|
||||||||||||
Other financial income
|
-
|
-
|
3,556
|
2,197
|
||||||||||||
83,803
|
88,511
|
166,644
|
160,604
|
|||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
-
|
-
|
(243,650)
|
(259,877)
|
||||||||||||
Interest on debentures
|
(51,618)
|
(74,932)
|
(87,755)
|
(74,932)
|
||||||||||||
Interest on finance leases
|
-
|
-
|
(5,208)
|
(3,250)
|
||||||||||||
Bank charges, IOF, and other charges
|
(13,357)
|
1,458
|
(34,375)
|
(14,200)
|
||||||||||||
Exchange variation, net of gains and losses with derivative instruments
|
(1)
|
-
|
(32,517)
|
(9,503)
|
||||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
(9)
|
(28)
|
(6,887)
|
(11,530)
|
||||||||||||
(64,985)
|
(73,502)
|
(410,392)
|
(373,292)
|
|||||||||||||
Financial income (expense)
|
18,818
|
15,009
|
(243,748)
|
(212,688)
|
29.
|
Earnings per share (Parent and Consolidated)
|
Basic earnings per share
|
09/30/2013
|
09/30/2012
|
||||||
Net income for the period of the Company
|
852,330
|
711,994
|
||||||
Weighted average shares outstanding (in thousands)
|
534,042
|
533,989
|
||||||
Basic earnings per share –R$
|
1.5960
|
1.3334
|
Diluted earnings per share
|
09/30/2013
|
09/30/2012
|
||||||
Net income for the period of the Company
|
852,330
|
711,994
|
||||||
Weighted average shares outstanding (in thousands), including Deferred Stock Plan
|
536,412
|
536,129
|
||||||
Diluted earnings per share –R$
|
1.5889
|
1.3280
|
Weighted average shares outstanding (in thousands)
|
09/30/2013
|
09/30/2012
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
534,042
|
533,989
|
||||||
Dilution effect
|
||||||||
Deferred Stock Plan
|
2,370
|
2,140
|
||||||
Weighted average shares outstanding for diluted per share calculation:
|
536,412
|
536,129
|
(R$ million)
|
3Q13
|
3Q12
|
2Q13
|
Variation
3Q13 X 3Q12
|
Variation
3Q13 X 2Q13
|
9M13
|
9M12
|
Variation
9M13 X 9M12
|
Net revenue from sales and services
|
15,909.7
|
14,110.8
|
15,204.1
|
13%
|
5%
|
44,713.7
|
39,539.7
|
13%
|
Cost of products and services sold
|
(14,645.5)
|
(13,029.7)
|
(14,043.7)
|
12%
|
4%
|
(41,225.6)
|
(36,552.4)
|
13%
|
Gross profit
|
1,264.2
|
1,081.1
|
1,160.4
|
17%
|
9%
|
3,488.1
|
2,987.3
|
17%
|
Selling, marketing, general and administrative expenses
|
(726.3)
|
(636.9)
|
(675.8)
|
14%
|
7%
|
(2,060.5)
|
(1,818.5)
|
13%
|
Other operating income, net
|
29.0
|
19.1
|
19.5
|
52%
|
49%
|
64.3
|
42.2
|
52%
|
Income from disposal of assets
|
3.7
|
4.8
|
9.2
|
-24%
|
-60%
|
18.4
|
0.5
|
3256%
|
Operating income
|
570.5
|
468.1
|
513.3
|
22%
|
11%
|
1,510.3
|
1,211.6
|
25%
|
Financial income (expense), net
|
(88.9)
|
(60.2)
|
(94.2)
|
48%
|
-6%
|
(243.7)
|
(212.7)
|
15%
|
Share of profit of joint ventures and associates
|
(1.8)
|
2.6
|
(0.1)
|
-170%
|
2033%
|
(3.8)
|
8.5
|
-145%
|
Income before income and social contribution taxes
|
479.9
|
410.4
|
419.0
|
17%
|
15%
|
1,262.7
|
1,007.4
|
25%
|
Income and social contribution taxes
|
(170.7)
|
(132.4)
|
(147.3)
|
29%
|
16%
|
(445.4)
|
(320.1)
|
39%
|
Tax incentives
|
18.6
|
12.8
|
12.0
|
45%
|
55%
|
40.7
|
29.6
|
38%
|
Net income
|
327.8
|
290.9
|
283.7
|
13%
|
16%
|
858.0
|
717.0
|
20%
|
Net income attributable to Ultrapar
|
325.4
|
288.8
|
282.1
|
13%
|
15%
|
852.3
|
712.0
|
20%
|
Net income attributable to non-controlling interests in subsidiaries
|
2.4
|
2.1
|
1.6
|
14%
|
47%
|
5.7
|
5.0
|
14%
|
EBITDA (*)
|
764.5
|
650.8
|
706.0
|
17%
|
8%
|
2,084.5
|
1,728.4
|
21%
|
Volume – LPG sales – thousand tons
|
446.8
|
436.2
|
431.4
|
2%
|
4%
|
1,274.2
|
1,265.6
|
1%
|
Volume – Fuels sales – thousand of cubic meters
|
6,492.4
|
6,066.1
|
6,127.6
|
7%
|
6%
|
18,195.1
|
17,221.9
|
6%
|
Volume – Chemicals sales – thousand tons
|
192.5
|
204.5
|
206.6
|
-6%
|
-7%
|
597.1
|
576.2
|
4%
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
EBITDA prior to ICVM 527
|
501.6
|
579.0
|
646.9
|
674.0
|
2,401.6
|
(+) Income from sale of assets
|
(1.5)
|
(2.7)
|
4.8
|
3.1
|
3.7
|
(+) Equity in earnings (losses) of affiliates
|
(0.0)
|
0.2
|
0.0
|
(0.0)
|
0.2
|
EBITDA after ICVM 527
|
500.1
|
576.5
|
651.8
|
677.1
|
2,405.4
|
(-) EBITDA JV
|
(3.2)
|
(2.4)
|
(3.7)
|
(8.4)
|
(17.8)
|
(+) Equity in earnings (losses) of JV
|
3.1
|
2.7
|
2.5
|
2.0
|
10.3
|
(+) Actuarial gains and losses from post-employment benefits
|
0.4
|
0.6
|
0.2
|
12.4
|
13.5
|
EBITDA after ICVM 527, IFRS 11 and IAS 19
|
500.2
|
577.4
|
650.8
|
683.0
|
2,411.4
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
Net income as previously reported
|
191.4
|
234.0
|
290.8
|
301.7
|
1,017.9
|
(+) Actuarial gains and losses from post-employment benefits
|
0.2
|
0.4
|
0.1
|
8.2
|
8.9
|
Net income after IAS 19
|
191.7
|
234.4
|
290.9
|
309.8
|
1,026.8
|
R$ million
|
3Q13
|
3Q12
|
2Q13
|
Variation
3Q13v3Q12
|
Variation
3Q13v2Q13
|
9M13
|
9M12
|
Variation
9M13v9M12
|
Ultrapar
|
764.5
|
650.8
|
706.0
|
17%
|
8%
|
2,084.5
|
1,728.4
|
21%
|
Ultragaz
|
80.3
|
68.6
|
73.6
|
17%
|
9%
|
217.4
|
191.5
|
14%
|
Ipiranga
|
494.3
|
423.2
|
479.6
|
17%
|
3%
|
1,406.0
|
1,135.1
|
24%
|
Oxiteno
|
146.0
|
113.8
|
107.1
|
28%
|
36%
|
333.7
|
279.0
|
20%
|
Ultracargo
|
41.7
|
39.4
|
42.3
|
6%
|
-1%
|
120.0
|
107.1
|
12%
|
(1)
|
The EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) presented in this document represents the net income before (i) income and social contribution taxes, (ii) net financial expense (income) and (iii) depreciation and amortization, presented in accordance with ICVM 527. The purpose of including EBITDA information is to provide a measure used by the management for internal assessment of our operating results, and because a portion of our employee profit sharing plan is linked directly or indirectly to EBITDA performance. It is also a financial indicator widely used by investors and analysts to measure our ability to generate cash from operations and our operating performance. We also calculate EBITDA in connection with covenants related to some of our financing, as described in Note 14 to our consolidated financial statements. We believe EBITDA allows a better understanding not only of our financial performance but also of our capacity of meeting the payment of interest and principal from our debt and of obtaining resources for our investments and working capital. Our definition of EBITDA may differ from, and, therefore, may not be comparable with similarly titled measures used by other companies, thereby limiting its usefulness as a comparative measure. Because EBITDA excludes net financial expense (income), income and social contribution taxes and depreciation and amortization, it provides an indicator of general economic performance that is not affected by debt restructurings, fluctuations in interest rates or changes in income and social contribution taxes, depreciation and amortization. EBITDA is not a measure of financial performance under accounting practices adopted in Brazil or IFRS, and it should not be considered in isolation, or as a substitute for net income, as a measure of operating performance, as a substitute for cash flows from operations or as a measure of liquidity. EBITDA has material limitations that impair its value as a measure of a company’s overall profitability since it does not address certain ongoing costs of our business that could significantly affect profitability such as financial expense (income), income and social contribution taxes and depreciation and amortization.
|
R$ million
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Net income
|
327.8
|
290.9
|
283.7
|
858.0
|
717.0
|
(+) Income tax and social contribution
|
152.1
|
119.6
|
135.3
|
404.7
|
290.5
|
(+) Net financial expense (income)
|
88.9
|
60.2
|
94.2
|
243.7
|
212.7
|
(+) Depreciation and amortization
|
195.8
|
180.1
|
192.8
|
578.0
|
508.3
|
EBITDA
|
764.5
|
650.8
|
706.0
|
2,084.5
|
1,728.4
|
Results conference call
Brazilian conference call / APIMEC
November 8th, 2013
9:30 a.m. (US EST)
Hotel Caesar Park Faria Lima
(Faria Lima rooms 2 and 4)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
November 8th, 2013
12:00 p.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: +1 877 317 6776
Participants in other countries: +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$ 54.66/share (09/30/13)
UGP = US$ 24.59/ADR (09/30/13)
|
3Q13 main highlights:
Ø ULTRAPAR SIGNS AN ASSOCIATION AGREEMENT WITH EXTRAFARMA TO ENTER THE BRAZILIAN RETAIL PHARMACY SECTOR
Ø ULTRAPAR’S NET REVENUES REACH R$ 16 BILLION IN 3Q13, A 13% GROWTH OVER 3Q12
Ø ULTRAPAR'S EBITDA REACHES R$ 765 MILLION IN 3Q13, UP 17% OVER 3Q12, WITH GROWTH IN ALL THE BUSINESSES
Ø NET EARNINGS REACH R$ 328 MILLION IN 3Q13, A 13% GROWTH OVER 3Q12
Ø ULTRAPAR IS AWARDED AS THE BEST COMPANY FOR SHAREHOLDERS IN 2013 BY CAPITAL ABERTO MAGAZINE AND RECEIVES OTHER IMPORTANT RECOGNITIONS
“We are very pleased to announce today a period of great achievements, which were made possible by the investments in strengthening and developing our businesses and by a corporate governance structure designed to align interests and to endure the company and its growth. We have reached our 29th consecutive quarter of EBITDA growth, as a result of strong investments in our businesses, in which we have solid foundations to continue in this growth trajectory. In addition, in late September, we opened new opportunities for the company’s value creation by signing an agreement with Extrafarma to enter the growing retail pharmacy sector in Brazil, in which we intend to implement a more accelerated expansion plan and obtain cross-benefits with our two specialized distribution and retail businesses – Ipiranga and Ultragaz.”
Thilo Mannhardt – CEO
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
EBITDA prior to ICVM 527
|
501.6
|
579.0
|
646.9
|
674.0
|
2,401.6
|
(+) Income from sale of assets
|
(1.5)
|
(2.7)
|
4.8
|
3.1
|
3.7
|
(+) Equity in earnings (losses) of affiliates
|
(0.0)
|
0.2
|
0.0
|
(0.0)
|
0.2
|
EBITDA after ICVM 527
|
500.1
|
576.5
|
651.8
|
677.1
|
2,405.4
|
(-) EBITDA JV
|
(3.2)
|
(2.4)
|
(3.7)
|
(8.4)
|
(17.8)
|
(+) Equity in earnings (losses) of JV
|
3.1
|
2.7
|
2.5
|
2.0
|
10.3
|
(+) Actuarial gains and losses from post-employment benefits
|
0.4
|
0.6
|
0.2
|
12.4
|
13.5
|
EBITDA after ICVM 527, IFRS 11 and IAS 19
|
500.2
|
577.4
|
650.8
|
683.0
|
2,411.4
|
R$ million
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
2012
|
Net earnings as previously reported
|
191.4
|
234.0
|
290.8
|
301.7
|
1,017.9
|
(+) Actuarial gains and losses from post-employment benefits
|
0.2
|
0.4
|
0.1
|
8.2
|
8.9
|
Net earnings after IAS 19
|
191.7
|
234.4
|
290.9
|
309.8
|
1,026.8
|
R$ million
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Net earnings
|
327.8
|
290.9
|
283.7
|
13%
|
16%
|
858.0
|
717.0
|
20%
|
(+) Income and social contribution taxes
|
152.1
|
119.6
|
135.3
|
404.7
|
290.5
|
|||
(+) Net financial expense (income)
|
88.9
|
60.2
|
94.2
|
243.7
|
212.7
|
|||
(+) Depreciation and amortization
|
195.8
|
180.1
|
192.8
|
578.0
|
508.3
|
|||
EBITDA
|
764.5
|
650.8
|
706.0
|
17%
|
8%
|
2,084.5
|
1,728.4
|
21%
|
Ultrapar – Consolidated data
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Net sales and services
|
15,910
|
14,111
|
15,204
|
13%
|
5%
|
44,714
|
39,540
|
13%
|
Gross profit
|
1,264
|
1,081
|
1,160
|
17%
|
9%
|
3,488
|
2,987
|
17%
|
Operating profit
|
571
|
468
|
513
|
22%
|
11%
|
1,510
|
1,212
|
25%
|
EBITDA
|
765
|
651
|
706
|
17%
|
8%
|
2,084
|
1,728
|
21%
|
Net earnings¹
|
328
|
291
|
284
|
13%
|
16%
|
858
|
717
|
20%
|
Earnings attributable to Ultrapar per share²
|
0.61
|
0.54
|
0.53
|
13%
|
15%
|
1.59
|
1.33
|
20%
|
Amounts in R$ million (except for EPS)
|
¹ Under IFRS, net earnings include net earnings attributable to non-controlling shareholders.
|
Ultragaz – Operational data
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Total volume (000 tons)
|
447
|
436
|
431
|
2%
|
4%
|
1,274
|
1,266
|
1%
|
Bottled
|
298
|
294
|
285
|
1%
|
4%
|
847
|
849
|
(0%)
|
Bulk
|
149
|
142
|
146
|
5%
|
2%
|
427
|
417
|
2%
|
Ipiranga – Operational data
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Volume total (mil m³)
|
6,492
|
6,066
|
6,128
|
7%
|
6%
|
18,195
|
17,222
|
6%
|
Diesel
|
3,584
|
3,419
|
3,366
|
5%
|
6%
|
9,892
|
9,583
|
3%
|
Gasoline, ethanol and NGV
|
2,811
|
2,539
|
2,668
|
11%
|
5%
|
8,024
|
7,327
|
10%
|
Other3
|
98
|
109
|
94
|
(10%)
|
4%
|
278
|
312
|
(11%)
|
3 Fuel oils, kerosene, lubricants and greases.
|
Oxiteno – Operational data
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Total volume (000 tons)
|
193
|
205
|
207
|
(6%)
|
(7%)
|
597
|
576
|
4%
|
Product mix
|
||||||||
Specialty chemicals
|
178
|
173
|
177
|
3%
|
0%
|
517
|
478
|
8%
|
Glycols
|
15
|
32
|
29
|
(53%)
|
(49%)
|
80
|
98
|
(18%)
|
Geographical mix
|
||||||||
Sales in Brazil
|
135
|
150
|
145
|
(10%)
|
(7%)
|
422
|
420
|
0%
|
Sales outside Brazil
|
57
|
54
|
61
|
6%
|
(6%)
|
175
|
156
|
12%
|
Ultracargo - Operational data
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Effective storage4 (000 m3)
|
736
|
651
|
730
|
13%
|
1%
|
696
|
607
|
15%
|
Macroeconomic indicators
|
3Q13
|
3Q12
|
2Q13
|
D (%)
3Q13v3Q12
|
D (%)
3Q13v2Q13
|
9M13
|
9M12
|
D (%)
9M13v9M12
|
Average exchange rate (R$/US$)
|
2.29
|
2.03
|
2.07
|
13%
|
11%
|
2.12
|
1.92
|
10%
|
Brazilian interbank interest rate (CDI)
|
2.1%
|
1.9%
|
1.8%
|
5.6%
|
6.6%
|
|||
Inflation in the period (IPCA)
|
0.6%
|
1.4%
|
1.2%
|
3.8%
|
3.8%
|
|
Highlights
|
Ø
|
Ultrapar enters into an association agreement with Extrafarma – On September 30th, 2013, Ultrapar entered into an association agreement with Extrafarma, one of Brazil’s ten largest drugstore chains. The association with Extrafarma and its management team marks Ultrapar’s entry into Brazil’s retail pharmacy sector, opening new opportunities for the company’s value creation. Brazilian drugstores’ total revenues, according to IMS Health and ABIHPEC data, exceeded R$ 60 billion in 2012, with real growth rate of over 10% per year in the last years, and are expected to continue this path of significant growth, mainly due to (i) aging population; (ii) increasing consumer income; (iii) greater access to medicines, especially due to the growing participation of generic drugs; and (iv) growing demand for personal care and beauty products, in addition to the consolidation process in the sector in its initial stage. The association with Ultrapar will allow the acceleration of Extrafarma’s expansion plan through (i) increased investment capacity, (ii) access for drugstore openings in Ipiranga’s service stations and Ultragaz’s resellers, with over 10 thousand retail outlets; and (iii) strengthening of Extrafarma’s experienced retail pharmacy management team, by implementing Ultrapar’s recognized mechanisms of corporate governance, incentives, and alignment of interests. According to the terms of the agreement, Ultrapar and Extrafarma will enter into an incorporação de ações (merger of shares), pursuant to which Ultrapar will acquire 100% of the shares of Extrafarma in exchange for up to 2.9% of shares to be issued by Ultrapar to Extrafarma’s shareholders. As a result of the transaction, Extrafarma will become a wholly-owned subsidiary of Ultrapar. The total amount of the transaction is R$ 1,006 million, consisting of the issuance of up to 16,028,131 shares of Ultrapar and the assumption by Ultrapar of Extrafarma’s net debt of R$ 106 million as of December 31, 2012. This amount is subject to working capital and net debt adjustments as of the closing date of the transaction. The transaction was approved by the General Superintendence of the Brazilian Antitrust Authority (Conselho Administrativo de Defesa Econômica – CADE) on October 25, 2013 and will be submitted to Ultrapar’s and Extrafarma’s extraordinary general shareholders’ meetings.
|
Ø
|
Ultrapar receives important awards – Ultrapar was ranked number 1 in “The Best Companies for Shareholders 2013" award (“As Melhores Companhias para os Acionistas 2013”) of Capital Aberto magazine in the category of companies with over R$ 15 billion of market value, which considers aspects of liquidity and share performance, value creation during the year, corporate governance, and sustainability. In 2012, Ultrapar was ranked number 2 in the Best Companies for Shareholders award, attesting the consistency of its value creation and stock appreciation. Ultrapar was also elected, for the second year in a row, one of the World’s Most Innovative Companies by Forbes. Additionally, Ultrapar stood out in a survey conducted by Institutional Investor magazine for investor relations, including best CFO, IR Manager and IR team by buy-side analyst, and best CFO and IR Manager by sell-side analysts in the segment of Oil, Gas and Petrochemicals in Latin America.
|
Executive summary of the results
|
Operational performance
|
Economic-financial performance
|
·
|
At Ultragaz, R$ 47 million were invested, mainly directed to new customers in the bulk segment and renewal of LPG bottles.
|
·
|
At Ipiranga, R$ 209 million were invested, mainly directed towards the expansion and maintenance of the service station network and logistics infrastructure. Ipiranga invested R$ 213 million in fixed and intangible assets, reduced by R$ 4 million related to repayments of financing from clients, net of loans granted.
|
·
|
At Oxiteno, R$ 40 million were invested, directed mainly to the expansions underway in the United States and Mexico and to the maintenance of its production units.
|
·
|
Ultracargo invested R$ 8 million, mainly directed towards maintenance of terminals.
|
R$ million
|
3Q13
|
9M13
|
Total investments, net of disposals and repayments
(R$ million)
|
Additions to fixed and intangible assets
|
|
||
Ultragaz
|
47
|
122
|
|
Ipiranga
|
213
|
440
|
|
Oxiteno
|
40
|
93
|
|
Ultracargo
|
8
|
25
|
|
Total - additions to fixed and intangible assets1
|
312
|
688
|
|
Financing to clients 2 – Ipiranga
|
(4)
|
(30)
|
|
Acquisition (disposal) of equity interest ³
|
4
|
22
|
|
Total investments, net of disposals and repayments
|
312
|
681
|
Ultrapar in the capital markets
|
Performance of UGPA3 vs. Ibovespa – 3Q13
(Base 100)
|
Performance of UGPA3 vs. Ibovespa – 2013
(Base 100)
|
Average daily trading volume
(R$ million)
|
Market value
(R$ billion)
|
Outlook
|
Forthcoming events
|
|
Operational and market information
|
Financial focus
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
EBITDA margin Ultrapar
|
4.8%
|
4.6%
|
4.6%
|
4.7%
|
4.4%
|
Net margin Ultrapar
|
2.1%
|
2.1%
|
1.9%
|
1.9%
|
1.8%
|
Focus on human resources
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Number of employees – Ultrapar
|
9,218
|
9,135
|
9,287
|
9,218
|
9,135
|
Number of employees – Ultragaz
|
3,728
|
3,977
|
3,816
|
3,728
|
3,977
|
Number of employees – Ipiranga
|
2,647
|
2,553
|
2,640
|
2,647
|
2,553
|
Number of employees – Oxiteno
|
1,833
|
1,608
|
1,814
|
1,833
|
1,608
|
Number of employees – Ultracargo
|
591
|
590
|
602
|
591
|
590
|
Focus on capital markets
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Number of shares (000)
|
544,384
|
544,384
|
544,384
|
544,384
|
544,384
|
Market capitalization1 – R$ million
|
29,434
|
24,976
|
28,727
|
28,313
|
22,791
|
BM&FBOVESPA
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Average daily volume (shares)
|
977,534
|
810,900
|
961,243
|
986,363
|
778,092
|
Average daily volume (R$ 000)
|
52,864
|
37,252
|
50,767
|
51,334
|
32,576
|
Average share price (R$/share)
|
54.1
|
45.9
|
52.8
|
52.0
|
41.9
|
NYSE
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Quantity of ADRs2 (000 ADRs)
|
34,015
|
42,869
|
34,015
|
34,015
|
42,869
|
Average daily volume (ADRs)
|
329,195
|
504,718
|
400,382
|
368,089
|
504,282
|
Average daily volume (US$ 000)
|
7,789
|
11,390
|
10,189
|
9,070
|
10,958
|
Average share price (US$/ADR)
|
23.7
|
22.6
|
25.4
|
24.6
|
21.7
|
Total
|
3Q13
|
3Q12
|
2Q13
|
9M13
|
9M12
|
Average daily volume (shares)
|
1,306,729
|
1,315,618
|
1,361,624
|
1,354,452
|
1,282,374
|
Average daily volume (R$ 000)
|
70,653
|
60,360
|
71,852
|
70,445
|
53,688
|
|
ULTRAPAR
|
|||||
CONSOLIDATED BALANCE SHEET
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
ASSETS
|
||||||||||||
Cash, cash equivalents and financial investments
|
3,160.0 | 2,000.1 | 3,084.7 | |||||||||
Trade accounts receivable
|
2,270.3 | 2,383.7 | 2,483.5 | |||||||||
Inventories
|
1,542.0 | 1,274.0 | 1,396.6 | |||||||||
Taxes
|
438.3 | 396.8 | 401.1 | |||||||||
Other
|
100.3 | 62.5 | 129.8 | |||||||||
Total Current Assets
|
7,510.8 | 6,117.0 | 7,495.7 | |||||||||
Investments
|
54.0 | 134.0 | 52.6 | |||||||||
Property, plant and equipment and intangibles
|
6,780.9 | 6,274.0 | 6,663.8 | |||||||||
Financial investments
|
104.4 | 136.5 | 104.5 | |||||||||
Trade accounts receivable
|
123.4 | 116.1 | 130.5 | |||||||||
Deferred income tax
|
420.3 | 497.0 | 430.6 | |||||||||
Escrow deposits
|
583.9 | 517.1 | 557.9 | |||||||||
Other
|
143.2 | 189.6 | 150.7 | |||||||||
Total Non-Current Assets
|
8,210.2 | 7,864.3 | 8,090.7 | |||||||||
TOTAL ASSETS
|
15,721.0 | 13,981.3 | 15,586.3 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debentures
|
1,797.2 | 1,929.6 | 1,744.6 | |||||||||
Suppliers
|
882.1 | 1,004.2 | 986.3 | |||||||||
Payroll and related charges
|
267.9 | 226.4 | 207.9 | |||||||||
Taxes
|
245.8 | 169.2 | 175.5 | |||||||||
Other
|
132.1 | 121.4 | 108.1 | |||||||||
Total Current Liabilities
|
3,325.1 | 3,450.7 | 3,222.2 | |||||||||
Loans, financing and debentures
|
5,083.9 | 3,713.0 | 5,034.5 | |||||||||
Provision for contingencies
|
586.6 | 550.0 | 562.7 | |||||||||
Post-retirement benefits
|
129.0 | 108.3 | 125.5 | |||||||||
Other
|
237.2 | 264.3 | 260.6 | |||||||||
Total Non-Current Liabilities
|
6,036.7 | 4,635.5 | 5,983.3 | |||||||||
TOTAL LIABILITIES
|
9,361.8 | 8,086.3 | 9,205.5 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Reserves
|
2,248.0 | 1,854.7 | 2,248.4 | |||||||||
Treasury shares
|
(114.9 | ) | (119.9 | ) | (114.9 | ) | ||||||
Others
|
502.7 | 435.2 | 526.1 | |||||||||
Non-controlling interest
|
26.7 | 28.3 | 24.4 | |||||||||
Total shareholders’ equity
|
6,359.2 | 5,895.1 | 6,380.8 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
15,721.0 | 13,981.3 | 15,586.3 | |||||||||
Cash and financial investments
|
3,264.4 | 2,136.6 | 3,189.2 | |||||||||
Debt
|
(6,881.1 | ) | (5,642.6 | ) | (6,779.1 | ) | ||||||
Net cash (debt)
|
(3,616.8 | ) | (3,505.9 | ) | (3,589.9 | ) |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales and services
|
15,909.7 | 14,110.8 | 15,204.1 | 44,713.7 | 39,539.7 | |||||||||||||||
Cost of sales and services
|
(14,645.5 | ) | (13,029.7 | ) | (14,043.7 | ) | (41,225.6 | ) | (36,552.4 | ) | ||||||||||
Gross profit
|
1,264.2 | 1,081.1 | 1,160.4 | 3,488.1 | 2,987.3 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(461.3 | ) | (405.8 | ) | (434.0 | ) | (1,310.0 | ) | (1,176.1 | ) | ||||||||||
General and administrative
|
(265.0 | ) | (231.1 | ) | (241.9 | ) | (750.6 | ) | (642.4 | ) | ||||||||||
Other operating income (expenses), net
|
29.0 | 19.1 | 19.5 | 64.3 | 42.2 | |||||||||||||||
Income from sale of assets
|
3.7 | 4.8 | 9.2 | 18.4 | 0.5 | |||||||||||||||
Operating income
|
570.5 | 468.1 | 513.3 | 1,510.3 | 1,211.6 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
66.2 | 45.6 | 47.5 | 166.6 | 160.6 | |||||||||||||||
Financial expenses
|
(155.1 | ) | (105.8 | ) | (141.7 | ) | (410.4 | ) | (373.3 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(1.8 | ) | 2.6 | (0.1 | ) | (3.8 | ) | 8.5 | ||||||||||||
Income before income and social contribution taxes
|
479.9 | 410.4 | 419.0 | 1,262.7 | 1,007.4 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(159.3 | ) | (114.5 | ) | (125.1 | ) | (404.0 | ) | (258.3 | ) | ||||||||||
Deferred
|
(11.4 | ) | (17.9 | ) | (22.2 | ) | (41.4 | ) | (61.7 | ) | ||||||||||
Benefit of tax holidays
|
18.6 | 12.8 | 12.0 | 40.7 | 29.6 | |||||||||||||||
Net Income
|
327.8 | 290.9 | 283.7 | 858.0 | 717.0 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
325.4 | 288.8 | 282.1 | 852.3 | 712.0 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
2.4 | 2.1 | 1.6 | 5.7 | 5.0 | |||||||||||||||
EBITDA
|
764.5 | 650.8 | 706.0 | 2,084.5 | 1,728.4 | |||||||||||||||
Depreciation and amortization
|
195.8 | 180.1 | 192.8 | 578.0 | 508.3 | |||||||||||||||
Total investments, net of disposals and repayments
|
312.2 | 341.2 | 243.9 | 680.6 | 897.0 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.61 | 0.54 | 0.53 | 1.59 | 1.33 | |||||||||||||||
Net debt / Stockholders' equity
|
0.57 | 0.59 | 0.56 | 0.57 | 0.59 | |||||||||||||||
Net debt / LTM EBITDA
|
1.31 | 1.56 | 1.35 | 1.31 | 1.56 | |||||||||||||||
Net interest expense / EBITDA
|
0.12 | 0.09 | 0.13 | 0.12 | 0.12 | |||||||||||||||
Gross margin
|
7.9 | % | 7.7 | % | 7.6 | % | 7.8 | % | 7.6 | % | ||||||||||
Operating margin
|
3.6 | % | 3.3 | % | 3.4 | % | 3.4 | % | 3.1 | % | ||||||||||
EBITDA margin
|
4.8 | % | 4.6 | % | 4.6 | % | 4.7 | % | 4.4 | % |
JAN - SEP
|
||||||||
2013
|
2012
|
|||||||
Cash Flows from operating activities
|
1,298.5 | 1,329.6 | ||||||
Net income
|
858.0 | 717.0 | ||||||
Depreciation and amortization
|
578.0 | 508.3 | ||||||
Working capital
|
(362.6 | ) | (263.8 | ) | ||||
Financial expenses (A)
|
391.3 | 411.7 | ||||||
Deferred income and social contribution taxes
|
41.4 | 61.7 | ||||||
Income from sale of assets
|
(18.4 | ) | (0.5 | ) | ||||
Cash paid for income and social contribution taxes
|
(193.3 | ) | (100.0 | ) | ||||
Other (B)
|
4.2 | (4.8 | ) | |||||
Cash Flows from investing activities
|
(710.7 | ) | (901.9 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(688.4 | ) | (842.8 | ) | ||||
Acquisition and sale of equity investments
|
(22.2 | ) | (59.1 | ) | ||||
Cash Flows from (used in) financing activities
|
(455.3 | ) | (955.6 | ) | ||||
Debt raising
|
1,302.8 | 1,723.8 | ||||||
Amortization of debt
|
(565.3 | ) | (1,842.9 | ) | ||||
Interest paid
|
(478.2 | ) | (233.7 | ) | ||||
Payment of financial lease
|
(3.3 | ) | (3.4 | ) | ||||
Payment of loan with Noble Brasil
|
- | (50.0 | ) | |||||
Related parties
|
(0.0 | ) | (0.8 | ) | ||||
Dividends paid (C)
|
(711.2 | ) | (548.5 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
132.5 | (527.9 | ) | |||||
Cash from subsidiaries acquired
|
- | 5.2 | ||||||
Cash and cash equivalents at the beginning of the period (D)
|
3,131.8 | 2,659.3 | ||||||
Cash and cash equivalents at the end of the period (D)
|
3,264.4 | 2,136.6 |
(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) Includes cash, cash equivalents and short and long term financial investments. |
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
183.0 | 202.5 | 201.5 | |||||||||
Trade accounts receivable - noncurrent portion
|
23.6 | 24.4 | 25.2 | |||||||||
Inventories
|
48.6 | 51.0 | 51.9 | |||||||||
Taxes
|
34.3 | 27.0 | 32.5 | |||||||||
Escrow deposits
|
147.6 | 126.6 | 137.5 | |||||||||
Other
|
34.1 | 28.3 | 43.3 | |||||||||
Property, plant and equipment, intangibles and investments
|
746.3 | 733.8 | 731.8 | |||||||||
TOTAL OPERATING ASSETS
|
1,217.6 | 1,193.6 | 1,223.7 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
45.4 | 44.7 | 53.0 | |||||||||
Payroll and related charges
|
82.8 | 74.9 | 71.3 | |||||||||
Taxes
|
5.9 | 4.6 | 5.7 | |||||||||
Provision for contingencies
|
81.9 | 70.9 | 78.9 | |||||||||
Other accounts payable
|
22.9 | 16.6 | 20.1 | |||||||||
TOTAL OPERATING LIABILITIES
|
238.9 | 211.7 | 229.0 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
1,050.3 | 997.1 | 1,005.1 | 2,975.5 | 2,890.2 | |||||||||||||||
Cost of sales and services
|
(891.6 | ) | (853.5 | ) | (854.3 | ) | (2,534.4 | ) | (2,482.5 | ) | ||||||||||
Gross profit
|
158.7 | 143.6 | 150.8 | 441.1 | 407.8 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(79.2 | ) | (75.2 | ) | (78.2 | ) | (224.4 | ) | (220.3 | ) | ||||||||||
General and administrative
|
(33.5 | ) | (29.5 | ) | (32.3 | ) | (97.2 | ) | (87.8 | ) | ||||||||||
Other operating income (expenses), net
|
(0.2 | ) | (0.3 | ) | (0.2 | ) | (0.7 | ) | (0.0 | ) | ||||||||||
Income from sale of assets
|
0.8 | (3.2 | ) | 0.0 | (1.3 | ) | (6.8 | ) | ||||||||||||
Operating income
|
46.6 | 35.4 | 40.1 | 117.4 | 92.9 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.0 | (0.0 | ) | (0.0 | ) | 0.0 | 0.0 | |||||||||||||
EBITDA
|
80.3 | 68.6 | 73.6 | 217.4 | 191.5 | |||||||||||||||
Depreciation and amortization
|
33.6 | 33.2 | 33.5 | 100.0 | 98.6 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
355 | 329 | 350 | 346 | 322 | |||||||||||||||
Operating margin (R$/ton)
|
104 | 81 | 93 | 92 | 73 | |||||||||||||||
EBITDA margin (R$/ton)
|
180 | 157 | 171 | 171 | 151 |
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,639.6 | 1,703.0 | 1,792.9 | |||||||||
Trade accounts receivable - noncurrent portion
|
99.2 | 91.4 | 104.6 | |||||||||
Inventories
|
1,015.1 | 800.0 | 916.4 | |||||||||
Taxes
|
151.9 | 142.8 | 131.1 | |||||||||
Other
|
226.3 | 174.3 | 232.0 | |||||||||
Property, plant and equipment, intangibles and investments
|
3,144.1 | 2,833.2 | 3,044.7 | |||||||||
TOTAL OPERATING ASSETS
|
6,276.2 | 5,744.6 | 6,221.6 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
674.3 | 831.9 | 761.3 | |||||||||
Payroll and related charges
|
87.1 | 77.0 | 66.8 | |||||||||
Post-retirement benefits
|
114.7 | 100.0 | 111.9 | |||||||||
Taxes
|
87.0 | 68.0 | 71.4 | |||||||||
Provision for contingencies
|
180.2 | 171.9 | 176.1 | |||||||||
Other accounts payable
|
122.8 | 157.6 | 137.0 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,266.1 | 1,406.4 | 1,324.5 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
13,911.9 | 12,248.9 | 13,300.7 | 39,071.4 | 34,288.1 | |||||||||||||||
Cost of sales and services
|
(13,107.7 | ) | (11,539.4 | ) | (12,535.4 | ) | (36,768.6 | ) | (32,304.7 | ) | ||||||||||
Gross profit
|
804.2 | 709.5 | 765.2 | 2,302.7 | 1,983.5 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(314.3 | ) | (276.1 | ) | (289.1 | ) | (894.1 | ) | (808.0 | ) | ||||||||||
General and administrative
|
(141.8 | ) | (137.1 | ) | (134.1 | ) | (419.4 | ) | (380.8 | ) | ||||||||||
Other operating income (expenses), net
|
29.1 | 19.3 | 17.6 | 61.7 | 50.1 | |||||||||||||||
Income from sale of assets
|
2.7 | 4.6 | 9.1 | 19.7 | 1.8 | |||||||||||||||
Operating income
|
379.9 | 320.3 | 368.7 | 1,070.6 | 846.7 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.1 | 0.6 | 0.2 | 0.6 | 3.9 | |||||||||||||||
EBITDA
|
494.3 | 423.2 | 479.6 | 1,406.0 | 1,135.1 | |||||||||||||||
Depreciation and amortization
|
114.3 | 102.3 | 110.6 | 334.7 | 284.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
124 | 117 | 125 | 127 | 115 | |||||||||||||||
Operating margin (R$/m3)
|
59 | 53 | 60 | 59 | 49 | |||||||||||||||
EBITDA margin (R$/m3)
|
76 | 70 | 78 | 77 | 66 | |||||||||||||||
EBITDA margin (%)
|
3.6 | % | 3.5 | % | 3.6 | % | 3.6 | % | 3.3 | % |
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
427.7 | 460.7 | 461.4 | |||||||||
Inventories
|
476.3 | 420.7 | 426.2 | |||||||||
Taxes
|
128.0 | 143.3 | 124.7 | |||||||||
Other
|
97.5 | 92.4 | 100.4 | |||||||||
Property, plant and equipment, intangibles and investments
|
1,659.0 | 1,556.0 | 1,654.5 | |||||||||
TOTAL OPERATING ASSETS
|
2,788.5 | 2,673.2 | 2,767.2 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
151.0 | 120.0 | 159.6 | |||||||||
Payroll and related charges
|
82.1 | 61.3 | 57.4 | |||||||||
Taxes
|
33.6 | 26.0 | 30.4 | |||||||||
Provision for contingencies
|
86.9 | 89.8 | 77.3 | |||||||||
Other accounts payable
|
23.3 | 19.6 | 23.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
376.9 | 316.7 | 348.0 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
867.0 | 795.9 | 821.5 | 2,443.0 | 2,167.0 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(519.5 | ) | (522.8 | ) | (532.5 | ) | (1,562.3 | ) | (1,440.4 | ) | ||||||||||
Fixed
|
(69.5 | ) | (62.4 | ) | (66.5 | ) | (196.5 | ) | (176.3 | ) | ||||||||||
Depreciation and amortization
|
(29.6 | ) | (29.2 | ) | (30.9 | ) | (89.8 | ) | (84.5 | ) | ||||||||||
Gross profit
|
248.3 | 181.6 | 191.6 | 594.3 | 465.8 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(63.5 | ) | (51.2 | ) | (60.7 | ) | (177.1 | ) | (140.6 | ) | ||||||||||
General and administrative
|
(71.1 | ) | (50.8 | ) | (57.5 | ) | (181.8 | ) | (142.1 | ) | ||||||||||
Other operating income (expenses), net
|
(0.7 | ) | (0.9 | ) | (0.3 | ) | (0.9 | ) | (1.3 | ) | ||||||||||
Income from sale of assets
|
0.1 | 3.4 | 0.1 | 0.1 | 5.6 | |||||||||||||||
Operating income
|
113.2 | 82.1 | 73.2 | 234.5 | 187.4 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.0 | (0.1 | ) | (0.1 | ) | (0.0 | ) | (0.0 | ) | |||||||||||
EBITDA
|
146.0 | 113.8 | 107.1 | 333.7 | 279.0 | |||||||||||||||
Depreciation and amortization
|
32.8 | 31.8 | 34.0 | 99.1 | 91.7 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
1,290 | 888 | 927 | 995 | 808 | |||||||||||||||
Operating margin (R$/ton)
|
588 | 401 | 354 | 393 | 325 | |||||||||||||||
EBITDA margin (R$/ton)
|
758 | 556 | 518 | 559 | 484 |
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
22.4 | 19.8 | 27.9 | |||||||||
Inventories
|
2.0 | 2.2 | 2.1 | |||||||||
Taxes
|
11.2 | 10.9 | 11.1 | |||||||||
Other
|
14.9 | 13.0 | 20.5 | |||||||||
Property, plant and equipment, intangibles and investments
|
950.3 | 965.5 | 954.9 | |||||||||
TOTAL OPERATING ASSETS
|
1,000.8 | 1,011.4 | 1,016.6 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
13.4 | 10.0 | 9.5 | |||||||||
Payroll and related charges
|
15.8 | 13.1 | 12.2 | |||||||||
Taxes
|
3.8 | 4.7 | 4.8 | |||||||||
Provision for contingencies
|
10.7 | 10.7 | 10.9 | |||||||||
Other accounts payable¹
|
46.5 | 52.2 | 47.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
90.2 | 90.7 | 84.8 | |||||||||
¹ Includes the long term obligations with clients account and the extra amount related to the acquisition of Temmar, in the port of Itaqui
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
89.1 | 76.7 | 85.7 | 250.5 | 216.0 | |||||||||||||||
Cost of sales and services
|
(36.1 | ) | (30.1 | ) | (33.0 | ) | (100.6 | ) | (85.3 | ) | ||||||||||
Gross profit
|
53.0 | 46.6 | 52.7 | 149.9 | 130.6 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(4.4 | ) | (3.4 | ) | (6.0 | ) | (14.3 | ) | (7.2 | ) | ||||||||||
General and administrative
|
(20.0 | ) | (15.2 | ) | (19.1 | ) | (55.9 | ) | (45.1 | ) | ||||||||||
Other operating income (expenses), net
|
0.8 | 0.9 | 2.3 | 4.2 | 2.6 | |||||||||||||||
Income from sale of assets
|
0.0 | (0.0 | ) | 0.0 | (0.1 | ) | 0.0 | |||||||||||||
Operating income
|
29.5 | 28.9 | 30.0 | 83.8 | 80.9 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.3 | 0.3 | 0.5 | 1.0 | 0.9 | |||||||||||||||
EBITDA
|
41.7 | 39.4 | 42.3 | 120.0 | 107.1 | |||||||||||||||
Depreciation and amortization
|
12.0 | 10.1 | 11.8 | 35.2 | 25.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
59 | % | 61 | % | 62 | % | 60 | % | 60 | % | ||||||||||
Operating margin
|
33 | % | 38 | % | 35 | % | 33 | % | 37 | % | ||||||||||
EBITDA margin
|
47 | % | 51 | % | 49 | % | 48 | % | 50 | % |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2013
|
2012
|
2013
|
2013
|
2012
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
6,952.6 | 6,955.4 | 7,345.0 | 21,111.3 | 20,594.0 | |||||||||||||||
Ultragaz
|
459.0 | 491.5 | 485.6 | 1,404.9 | 1,505.4 | |||||||||||||||
Ipiranga
|
6,079.6 | 6,037.6 | 6,425.4 | 18,447.2 | 17,858.8 | |||||||||||||||
Oxiteno
|
378.9 | 392.3 | 396.8 | 1,153.4 | 1,128.7 | |||||||||||||||
Ultracargo
|
38.9 | 37.8 | 41.4 | 118.3 | 112.5 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
334.1 | 320.8 | 341.1 | 984.2 | 900.2 | |||||||||||||||
Ultragaz
|
35.1 | 33.8 | 35.6 | 102.6 | 99.7 | |||||||||||||||
Ipiranga
|
216.0 | 208.6 | 231.7 | 663.8 | 591.2 | |||||||||||||||
Oxiteno
|
63.8 | 56.1 | 51.7 | 157.5 | 145.3 | |||||||||||||||
Ultracargo
|
18.2 | 19.4 | 20.4 | 56.6 | 55.8 | |||||||||||||||
Operating income
|
||||||||||||||||||||
Ultrapar
|
249.3 | 230.7 | 248.0 | 713.1 | 631.0 | |||||||||||||||
Ultragaz
|
20.4 | 17.5 | 19.4 | 55.4 | 48.4 | |||||||||||||||
Ipiranga
|
166.0 | 157.9 | 178.1 | 505.5 | 441.0 | |||||||||||||||
Oxiteno
|
49.5 | 40.5 | 35.4 | 110.7 | 97.6 | |||||||||||||||
Ultracargo
|
12.9 | 14.3 | 14.5 | 39.6 | 42.2 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
5 | % | 5 | % | 5 | % | 5 | % | 4 | % | ||||||||||
Ultragaz
|
8 | % | 7 | % | 7 | % | 7 | % | 7 | % | ||||||||||
Ipiranga
|
4 | % | 3 | % | 4 | % | 4 | % | 3 | % | ||||||||||
Oxiteno
|
17 | % | 14 | % | 13 | % | 14 | % | 13 | % | ||||||||||
Ultracargo
|
47 | % | 51 | % | 49 | % | 48 | % | 50 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
79 | 77 | 82 | 81 | 79 | |||||||||||||||
Ipiranga (US$/m3)
|
33 | 34 | 38 | 36 | 34 | |||||||||||||||
Oxiteno (US$/ton)
|
331 | 274 | 250 | 264 | 252 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
143.2 | 143.4 | 137.0 | 405.1 | 373.4 | |||||||||||||||
Net income / share (US$)
|
0.27 | 0.27 | 0.25 | 0.75 | 0.69 |
LOANS
|
Balance in September/20131
|
|||||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
Index/
|
Weighted average interest
|
|||||||||||||||||||||||||||||
Currency
|
rate (% p.y.) 2
|
Maturity
|
||||||||||||||||||||||||||||||||||
Foreign Currency
|
||||||||||||||||||||||||||||||||||||
Notes
|
566.3 | - | - | - | - | 566.3 |
US$
|
7.3 | 2015 | |||||||||||||||||||||||||||
Foreign loan 4
|
- | - | - | 174.7 | - | 174.7 |
US$ + LIBOR
|
0.8 | 2015 | |||||||||||||||||||||||||||
Foreign loan
|
- | 134.0 | - | - | - | 134.0 |
US$ + LIBOR
|
1.0 | 2014 | |||||||||||||||||||||||||||
Advances on foreign exchange contracts
|
- | 127.8 | - | - | - | 127.8 |
US$
|
1.5 |
< 326 days
|
|||||||||||||||||||||||||||
Financial institutions
|
- | 94.9 | - | - | - | 94.9 |
US$
|
2.3 |
2013 to 2017
|
|||||||||||||||||||||||||||
BNDES
|
15.6 | 25.3 | - | 7.7 | - | 48.6 |
US$
|
5.6 |
2013 to 2020
|
|||||||||||||||||||||||||||
Financial institutions
|
- | 44.5 | - | - | - | 44.5 |
US$ + LIBOR
|
2.0 | 2017 | |||||||||||||||||||||||||||
Financial institutions
|
- | 29.8 | - | - | - | 29.8 |
MX$ + TIIE
|
1.2 |
2014 to 2016
|
|||||||||||||||||||||||||||
Foreign currency advances delivered
|
- | 24.5 | - | - | - | 24.5 |
US$
|
1.1 |
< 119 days
|
|||||||||||||||||||||||||||
Financial institutions
|
- | 3.5 | - | - | - | 3.5 |
Bs
|
11.3 | 2015 | |||||||||||||||||||||||||||
Subtotal
|
581.8 | 484.4 | - | 182.4 | - | 1,248.7 | ||||||||||||||||||||||||||||||
Local Currency
|
||||||||||||||||||||||||||||||||||||
Banco do Brasil floating rate
|
- | - | - | 2,344.9 | - | 2,344.9 |
CDI
|
103.3 |
2014 to 2019
|
|||||||||||||||||||||||||||
Banco do Brasil fixed rate 3
|
- | - | - | 885.8 | - | 885.8 | R$ | 12.1 |
2014 to 2015
|
|||||||||||||||||||||||||||
Debentures - 4th issuance
|
- | - | - | - | 830.7 | 830.7 |
CDI
|
108.3 | 2015 | |||||||||||||||||||||||||||
BNDES
|
209.0 | 156.8 | 116.2 | 188.0 | - | 670.0 |
TJLP
|
2.5 |
2014 to 2020
|
|||||||||||||||||||||||||||
Debentures - 1st issuance IPP
|
- | - | - | 619.2 | - | 619.2 |
CDI
|
107.9 | 2017 | |||||||||||||||||||||||||||
Banco do Nordeste do Brasil
|
- | 62.9 | 45.9 | - | - | 108.8 | R$ | 8.5 |
2018 to 2021
|
|||||||||||||||||||||||||||
BNDES
|
8.4 | 9.2 | 1.8 | 31.8 | - | 51.2 | R$ | 5.3 |
2015 to 2020
|
|||||||||||||||||||||||||||
Financial leasing
|
44.7 | - | - | - | - | 44.7 |
IGPM
|
5.6 | 2031 | |||||||||||||||||||||||||||
Research and projects financing (FINEP)
|
- | 28.2 | - | 10.7 | - | 38.8 | R$ | 4.0 |
2019 to 2021
|
|||||||||||||||||||||||||||
Export Credit Note 5
|
- | 25.1 | - | - | - | 25.1 | R$ | 8.0 | 2016 | |||||||||||||||||||||||||||
Research and projects financing (FINEP)
|
2.0 | 6.6 | - | - | - | 8.5 |
TJLP
|
0.0 | 2014 | |||||||||||||||||||||||||||
Financial leasing fixed rate
|
- | - | - | - | 0.1 | 0.1 | R$ | 14.0 | 2014 | |||||||||||||||||||||||||||
Subtotal
|
264.0 | 288.7 | 163.9 | 4,080.4 | 830.8 | 5,627.8 | ||||||||||||||||||||||||||||||
Unrealized losses on swaps transactions
|
- | 3.1 | - | 1.6 | - | 4.7 | ||||||||||||||||||||||||||||||
Total
|
845.8 | 776.3 | 163.9 | 4,264.3 | 830.8 | 6,881.1 | ||||||||||||||||||||||||||||||
Composition per annum
|
||||||||||||||||||||||||||||||||||||
Up to 1 year
|
61.6 | 453.9 | 41.2 | 1,207.9 | 32.6 | 1,797.2 | ||||||||||||||||||||||||||||||
From 1 to 2 years
|
58.6 | 77.2 | 36.4 | 1,056.6 | 798.2 | 2,027.0 | ||||||||||||||||||||||||||||||
From 2 to 3 years
|
610.1 | 86.1 | 31.6 | 495.1 | - | 1,222.8 | ||||||||||||||||||||||||||||||
From 3 to 4 years
|
36.4 | 102.9 | 25.3 | 38.6 | - | 203.2 | ||||||||||||||||||||||||||||||
From 4 to 5 years
|
21.1 | 38.8 | 12.4 | 620.1 | - | 692.4 | ||||||||||||||||||||||||||||||
Thereafter
|
58.1 | 17.3 | 17.1 | 846.0 | - | 938.5 | ||||||||||||||||||||||||||||||
Total
|
845.8 | 776.3 | 163.9 | 4,264.3 | 830.8 | 6,881.1 | ||||||||||||||||||||||||||||||
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, 2013, TJLP was fixed at 5% p.a. / IGPM = General Index of Market Prices
|
||||||||||||||||||||||||||||||||||||
Balance in September/20131
|
||||||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar
Consolidated |
|||||||||||||||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
418.9 | 630.4 | 237.0 | 1,524.0 | 454.1 | 3,264.4 | ||||||||||||||||||||||||||||||
1 As provided in IAS 39, transaction costs incurred in obtaining financial resources were deducted from the value of the financial instrument.
|
||||||||||||||||||||||||||||||||||||
2 Some loans have hedging against foreign currency exposure and interest rate (see note 22 to financial statements).
|
||||||||||||||||||||||||||||||||||||
3 For this loan, a hedging instrument was hired with the objective of swapping the fixed to floating rate, equivalent to 99.25% of CDI on average.
|
||||||||||||||||||||||||||||||||||||
4 For this loan, a hedging instrument was hired with the objective of swapping the fixed to floating rate, equivalent to 104.10% of CDI on average.
|
||||||||||||||||||||||||||||||||||||
5 For this loan, a hedging instrument was hired with the objective of swapping the fixed to floating rate, equivalent to 88.78% of CDI on average.
|
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
1.
|
After having analyzed and discussed the performance of the Company in the third quarter of the current fiscal year, the respective financial statements were approved.
|
2.
|
The Board members approved the hiring of Deloitte Touche Tohmatsu Brazil for providing audit services of the financial statements for the fiscal year 2013, according to the proposal presented by the Executive Officers and the Fiscal Council.
|
3.
|
The Board members approved the proposed amendment to the Company’s Financial Risk Management Policy, in order to
|
4.
|
The members of the Board of Directors were updated on strategic and expansion projects of the Company.
|
5.
|
The members of the Board of Directors analyzed and approved, in line with Ultrapar’s Investment Approval Policy, the proposal for investments in a new logistic facility by Ipiranga, the Company’s fuel distribution business, according to the proposal presented by the Board of Executive Officers.
|
ULTRAPAR HOLDINGS INC.
|
||||
By: |
/s/ André Covre
|
|||
Name: | André Covre | |||
Title: | Chief Financial and Investor Relations Officer |