Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM | ||
1.
|
Individual and Consolidated Interim Financial Information for the Three-Month Period Ended March 31, 2015 Report on Review of Interim Financial Information
|
|
2. |
1Q15 Earnings release
|
|
3. |
Board of Directors Minutes
|
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A.
Individual and Consolidated
Interim Financial Information
for the Three-Month Period
Ended March 31, 2015
Report on Review of Interim
Financial Information
Deloitte Touche Tohmatsu Auditores Independentes
|
Report on Review of Interim Financial Information
|
3 – 4
|
Balance Sheets
|
5 – 6
|
Income Statements
|
7
|
Statements of Comprehensive Income
|
8
|
Statements of Changes in Equity
|
9 – 10
|
Statements of Cash Flows - Indirect Method
|
11 – 12
|
Statements of Value Added
|
13
|
Notes to the Interim Financial Information
|
14 – 89
|
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated
|
||||||||||||||||||
Assets
|
Note
|
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
||||||||||||||
Current assets
|
|||||||||||||||||||
Cash and cash equivalents
|
4
|
207,740
|
119,227
|
2,493,995
|
2,827,369
|
||||||||||||||
Financial investments
|
4
|
19,915
|
67,864
|
1,304,590
|
1,441,813
|
||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
2,819,205
|
2,604,101
|
||||||||||||||
Inventories, net
|
6
|
-
|
-
|
2,347,317
|
1,925,002
|
||||||||||||||
Recoverable taxes, net
|
7
|
17,627
|
30,713
|
641,965
|
593,462
|
||||||||||||||
Dividends receivable
|
57,110
|
448,233
|
-
|
-
|
|||||||||||||||
Other receivables
|
17,492
|
15,881
|
66,469
|
43,342
|
|||||||||||||||
Prepaid expenses, net
|
10
|
16
|
39
|
109,044
|
67,268
|
||||||||||||||
Total current assets
|
319,900
|
681,957
|
9,782,585
|
9,502,357
|
|||||||||||||||
Non-current assets
|
|||||||||||||||||||
Financial investments
|
4
|
-
|
-
|
220,800
|
130,940
|
||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
146,220
|
143,806
|
||||||||||||||
Related parties
|
8.a
|
750,000
|
806,456
|
15,490
|
10,858
|
||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
13,758
|
1,479
|
494,680
|
462,573
|
||||||||||||||
Recoverable taxes, net
|
7
|
39,004
|
23,122
|
77,508
|
75,404
|
||||||||||||||
Escrow deposits
|
23
|
148
|
148
|
707,031
|
696,835
|
||||||||||||||
Other receivables
|
-
|
-
|
8,138
|
5,832
|
|||||||||||||||
Prepaid expenses, net
|
10
|
-
|
-
|
126,185
|
131,228
|
||||||||||||||
802,910
|
831,205
|
1,796,052
|
1,657,476
|
||||||||||||||||
Investments
|
|||||||||||||||||||
In subsidiaries
|
11.a
|
7,416,481
|
7,099,524
|
-
|
-
|
||||||||||||||
In joint-ventures
|
11.a;11.b
|
29,513
|
24,076
|
54,837
|
54,508
|
||||||||||||||
In associates
|
11.c
|
-
|
-
|
22,763
|
13,143
|
||||||||||||||
Other
|
-
|
-
|
2,814
|
2,814
|
|||||||||||||||
Property, plant, and equipment, net
|
12
|
-
|
-
|
5,143,664
|
5,091,971
|
||||||||||||||
Intangible assets, net
|
13
|
246,163
|
246,163
|
3,130,964
|
3,158,113
|
||||||||||||||
7,692,157
|
7,369,763
|
8,355,042
|
8,320,549
|
||||||||||||||||
Total non-current assets
|
8,495,067
|
8,200,968
|
10,151,094
|
9,978,025
|
|||||||||||||||
Total assets
|
8,814,967
|
8,882,925
|
19,933,679
|
19,480,382
|
Parent
|
Consolidated
|
||||||||||||||||||
Liabilities
|
Note
|
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
||||||||||||||
Current liabilities
|
|||||||||||||||||||
Loans
|
14 | - | - | 2,686,224 | 2,554,730 | ||||||||||||||
Debentures
|
14.g | 4,221 | 874,312 | 57,566 | 884,900 | ||||||||||||||
Finance leases
|
14.i | - | - | 2,511 | 2,734 | ||||||||||||||
Trade payables
|
15 | 271 | 536 | 1,123,700 | 1,279,502 | ||||||||||||||
Salaries and related charges
|
16 | 153 | 158 | 241,099 | 294,579 | ||||||||||||||
Taxes payable
|
17 | 206 | 110 | 164,488 | 138,835 | ||||||||||||||
Dividends payable
|
20.g | 14,683 | 213,301 | 19,739 | 218,375 | ||||||||||||||
Income and social contribution taxes payable
|
- | - | 115,649 | 134,399 | |||||||||||||||
Post-employment benefits
|
24.b | - | - | 11,412 | 11,419 | ||||||||||||||
Provision for asset retirement obligation
|
18 | - | - | 4,999 | 4,598 | ||||||||||||||
Provision for tax, civil, and labor risks
|
23.a | - | - | 69,283 | 64,169 | ||||||||||||||
Other payables
|
7,159 | 236 | 53,422 | 80,392 | |||||||||||||||
Deferred revenue
|
19 | - | - | 21,215 | 23,450 | ||||||||||||||
Total current liabilities
|
26,693 | 1,088,653 | 4,571,307 | 5,692,082 | |||||||||||||||
Non-current liabilities
|
|||||||||||||||||||
Loans
|
14 | - | - | 3,989,611 | 3,489,586 | ||||||||||||||
Debentures
|
14.g | 799,321 | - | 2,198,354 | 1,398,952 | ||||||||||||||
Finance leases
|
14.i | - | - | 43,785 | 44,310 | ||||||||||||||
Related parties
|
8.a | - | - | 4,372 | 4,372 | ||||||||||||||
Subscription warrants – indemnification
|
3.a | 128,185 | 92,072 | 128,185 | 92,072 | ||||||||||||||
Deferred income and social contribution taxes
|
9.a | - | - | 219,840 | 152,847 | ||||||||||||||
Provision for tax, civil, and labor risks
|
23.a | 4,206 | 4,201 | 627,956 | 623,272 | ||||||||||||||
Post-employment benefits
|
24.b | - | - | 112,665 | 108,372 | ||||||||||||||
Provision for asset retirement obligation
|
18 | - | - | 67,273 | 66,204 | ||||||||||||||
Other payables
|
- | - | 74,629 | 74,009 | |||||||||||||||
Deferred revenue
|
19 | - | - | 8,859 | 7,709 | ||||||||||||||
Total non-current liabilities
|
931,712 | 96,273 | 7,475,529 | 6,061,705 | |||||||||||||||
Shareholders’ equity
|
|||||||||||||||||||
Share capital
|
20.a | 3,838,686 | 3,838,686 | 3,838,686 | 3,838,686 | ||||||||||||||
Capital reserve
|
20.c | 547,462 | 547,462 | 547,462 | 547,462 | ||||||||||||||
Revaluation reserve
|
20.d | 5,783 | 5,848 | 5,783 | 5,848 | ||||||||||||||
Profit reserves
|
20.e | 3,169,704 | 3,169,704 | 3,169,704 | 3,169,704 | ||||||||||||||
Treasury shares
|
20.b | (205,227 | ) | (103,018 | ) | (205,227 | ) | (103,018 | ) | ||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g | - | 188,976 | - | 188,976 | ||||||||||||||
Retained earnings
|
384,935 | - | 384,935 | - | |||||||||||||||
Valuation adjustments
|
2.c;2.o; 20.f | 20,371 | 7,149 | 20,371 | 7,149 | ||||||||||||||
Cumulative translation adjustments
|
2.c;2.r;20.f | 94,848 | 43,192 | 94,848 | 43,192 | ||||||||||||||
Shareholders’ equity attributable to:
|
|||||||||||||||||||
Shareholders of the Company
|
7,856,562 | 7,697,999 | 7,856,562 | 7,697,999 | |||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 30,281 | 28,596 | |||||||||||||||
Total shareholders’ equity
|
7,856,562 | 7,697,999 | 7,886,843 | 7,726,595 | |||||||||||||||
Total liabilities and shareholders’ equity
|
8,814,967 | 8,882,925 | 19,933,679 | 19,480,382 |
Parent
|
Consolidated
|
|||||||||||||||||
Note
|
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
17,403,640
|
15,946,864
|
|||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
(15,821,547)
|
(14,674,871)
|
|||||||||||||
Gross profit
|
-
|
-
|
1,582,093
|
1,271,993
|
||||||||||||||
Operating income (expenses)
|
||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
(584,204)
|
(504,836)
|
|||||||||||||
General and administrative
|
26
|
(11)
|
(19,276)
|
(287,992)
|
(303,900)
|
|||||||||||||
Gain on disposal of property, plant and equipment and intangibles
|
28
|
-
|
-
|
22,260
|
7,028
|
|||||||||||||
Other operating income, net
|
27
|
-
|
-
|
21,458
|
20,014
|
|||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
(11)
|
(19,276)
|
753,615
|
490,299
|
||||||||||||||
Financial income
|
29
|
39,394
|
29,996
|
103,458
|
90,426
|
|||||||||||||
Financial expenses
|
29
|
(62,031)
|
(30,683)
|
(284,701)
|
(205,195)
|
|||||||||||||
Share of profit (loss) of subsidiaries, joint ventures and associates
|
11
|
399,820
|
260,485
|
(2,916)
|
(2,567)
|
|||||||||||||
Income before income and social contribution taxes
|
377,172
|
240,522
|
569,456
|
372,963
|
||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||
Current
|
9.b
|
(4,581)
|
-
|
(160,924)
|
(152,875)
|
|||||||||||||
Deferred
|
9.b
|
12,280
|
6,401
|
(37,582)
|
15,815
|
|||||||||||||
Tax incentives
|
9.b;9.c
|
-
|
-
|
15,662
|
13,372
|
|||||||||||||
7,699
|
6,401
|
(182,844)
|
(123,688)
|
|||||||||||||||
Net income for the period
|
384,871
|
246,923
|
386,612
|
249,275
|
||||||||||||||
Net income for the period attributable to:
|
||||||||||||||||||
Shareholders of the Company
|
384,871
|
246,923
|
384,871
|
246,923
|
||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
1,741
|
2,352
|
||||||||||||||
Earnings per share (based on weighted average number of shares outstanding) – R$
|
||||||||||||||||||
Basic
|
30
|
0.7049
|
0.4550
|
0.7049
|
0.4550
|
|||||||||||||
Diluted
|
30
|
0.6995
|
0.4516
|
0.6995
|
0.4516
|
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||||
Net income for the period attributable to shareholders of the Company
|
384,871 | 246,923 | 384,871 | 246,923 | |||||||||||||||
Net income for the period attributable to non-controlling interests in subsidiaries
|
- | - | 1,741 | 2,352 | |||||||||||||||
Net income for the period
|
384,871 | 246,923 | 386,612 | 249,275 | |||||||||||||||
Items that are subsequently reclassified to profit or loss:
|
|||||||||||||||||||
Fair value adjustments of available for sale financial instruments
|
2.c;20.f | 13,222 | 48 | 13,222 | 48 | ||||||||||||||
Cumulative translation adjustments, net of hedge of net investments in foreign operations
|
2.c; 2.r; 20.f | 51,656 | 6,220 | 51,656 | 6,220 | ||||||||||||||
Total comprehensive income for the period
|
449,749 | 253,191 | 451,490 | 255,543 | |||||||||||||||
Total comprehensive income for the period attributable to shareholders of the Company
|
449,749 | 253,191 | 449,749 | 253,191 | |||||||||||||||
Total comprehensive income for the period attributable to non-controlling interest in subsidiaries
|
- | - | 1,741 | 2,352 |
Profit reserve
|
Cumulative other comprehensive income
|
Shareholders’ equity
attributable to:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve of subsidiaries
|
Legal
reserve
|
Investments statutory reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated shareholders’ equity
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2013
|
3,696,773 | 20,246 | 6,107 | 335,099 | 1,038,467 | 1,333,066 | 5,428 | 38,076 | - | (114,885 | ) | 161,584 | 6,519,961 | 26,925 | 6,546,886 | ||||||||||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | - | 246,923 | - | - | 246,923 | 2,352 | 249,275 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments of available for sale financial instruments
|
2.c; 20.f | - | - | - | - | - | - | 48 | - | - | - | - | 48 | - | 48 | ||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.c, 2.r; 20.f | - | - | - | - | - | - | - | 6,220 | - | - | - | 6,220 | - | 6,220 | ||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | 48 | 6,220 | 246,923 | - | - | 253,191 | 2,352 | 255,543 | |||||||||||||||||||||||||||||||||||||||||||||
Increase in share capital
|
3.a; 20.a | 141,913 | - | - | - | - | - | - | - | - | - | - | 141,913 | - | 141,913 | ||||||||||||||||||||||||||||||||||||||||||||
Capital surplus on subscription of shares
|
3.a; 20.c | - | 498,812 | - | - | - | - | - | - | - | - | - | 498,812 | - | 498,812 | ||||||||||||||||||||||||||||||||||||||||||||
Share issue costs
|
3.a; 20.c | - | (2,260 | ) | - | - | - | - | - | - | - | - | - | (2,260 | ) | - | (2,260 | ) | |||||||||||||||||||||||||||||||||||||||||
Sale of treasury shares
|
- | 9,289 | - | - | - | - | - | - | - | 3,364 | - | 12,653 | - | 12,653 | |||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve of subsidiaries
|
20.d | - | - | (64 | ) | - | - | - | - | - | 64 | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d | - | - | - | - | - | - | - | - | (10 | ) | - | - | (10 | ) | - | (10 | ) | |||||||||||||||||||||||||||||||||||||||||
Dividends attributable to non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | - | - | (41 | ) | (41 | ) | |||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g | - | - | - | - | - | - | - | - | - | - | (161,584 | ) | (161,584 | ) | - | (161,584 | ) | |||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2014
|
3,838,686 | 526,087 | 6,043 | 335,099 | 1,038,467 | 1,333,066 | 5,476 | 44,296 | 246,977 | (111,521 | ) | - | 7,262,676 | 29,236 | 7,291,912 |
Profit reserve
|
Cumulative other comprehensive income
|
Shareholders’ equity
attributable to:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve on subsidiaries
|
Legal
reserve
|
Investments statutory reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated shareholders’ equity
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2014
|
3,838,686 | 547,462 | 5,848 | 397,177 | 1,439,461 | 1,333,066 | 7,149 | 43,192 | - | (103,018 | ) | 188,976 | 7,697,999 | 28,596 | 7,726,595 | ||||||||||||||||||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | - | - | 384,871 | - | - | 384,871 | 1,741 | 386,612 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments of available for sale
|
2.c; 20.f | - | - | - | - | - | - | 13,222 | - | - | - | - | 13,222 | - | 13,222 | ||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries hedge of net investments in foreign operation
|
2.c; 2.r; 20.f | - | - | - | - | - | - | - | 51,656 | - | - | - | 51,656 | - | 51,656 | ||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the period
|
- | - | - | - | - | - | 13,222 | 51,656 | 384,871 | - | - | 449,749 | 1,741 | 451,490 | |||||||||||||||||||||||||||||||||||||||||||||
Acquisition of own shares to held in treasury
|
20.b | - | - | - | - | - | - | - | - | - | (102,209 | ) | - | (102,209 | ) | - | (102,209 | ) | |||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve of subsidiaries
|
20.d | - | - | (65 | ) | - | - | - | - | - | 65 | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d | - | - | - | - | - | - | - | - | (1 | ) | - | - | (1 | ) | - | (1 | ) | |||||||||||||||||||||||||||||||||||||||||
Dividends attributable to non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | - | - | (56 | ) | (56 | ) | |||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g | - | - | - | - | - | - | - | - | - | - | (188,976 | ) | (188,976 | ) | - | (188,976 | ) | |||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2015
|
3,838,686 | 547,462 | 5,783 | 397,177 | 1,439,461 | 1,333,066 | 20,371 | 94,848 | 384,935 | (205,227 | ) | - | 7,856,562 | 30,281 | 7,886,843 |
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||||
Cash flows from operating activities
|
|||||||||||||||||||
Net income for the period
|
384,871
|
246,923
|
386,612
|
249,275
|
|||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
|||||||||||||||||||
Share of loss (profit) of subsidiaries, joint ventures and associates
|
11
|
(399,820)
|
(260,485)
|
2,916
|
2,567
|
||||||||||||||
Depreciation and amortization
|
12;13
|
-
|
-
|
235,875
|
214,283
|
||||||||||||||
PIS and COFINS credits on depreciation
|
12;13
|
-
|
-
|
3,266
|
3,102
|
||||||||||||||
Asset retirement obligation
|
18
|
-
|
-
|
(1,020)
|
(998)
|
||||||||||||||
Interest, monetary, and foreign exchange rate variations
|
62,986
|
31,244
|
573,779
|
149,447
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.b
|
(12,280)
|
(6,401)
|
37,582
|
(15,815)
|
||||||||||||||
Gain on disposal of property, plant and equipment and intangibles
|
28
|
-
|
-
|
(22,260)
|
(7,028)
|
||||||||||||||
Others
|
-
|
-
|
945
|
982
|
|||||||||||||||
Dividends received from subsidiaries and joint-ventures
|
533,425
|
516,910
|
-
|
-
|
|||||||||||||||
(Increase) decrease in current assets
|
|||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(215,104)
|
(59,564)
|
||||||||||||||
Inventories
|
6
|
-
|
-
|
(420,679)
|
(249,601)
|
||||||||||||||
Recoverable taxes
|
7
|
13,086
|
7,141
|
(48,503)
|
(1,730)
|
||||||||||||||
Other receivables
|
(1,611)
|
(370)
|
(23,127)
|
(18,531)
|
|||||||||||||||
Prepaid expenses
|
10
|
23
|
1,907
|
(41,777)
|
(27,221)
|
||||||||||||||
Increase (decrease) in current liabilities
|
|||||||||||||||||||
Trade payables
|
15
|
(265)
|
(478)
|
(155,803)
|
(110,659)
|
||||||||||||||
Salaries and related charges
|
16
|
(5)
|
-
|
(53,480)
|
(87,914)
|
||||||||||||||
Taxes payable
|
17
|
96
|
36
|
25,653
|
214
|
||||||||||||||
Income and social contribution taxes
|
-
|
-
|
109,546
|
90,852
|
|||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
-
|
-
|
5,114
|
(1,245)
|
||||||||||||||
Other payables
|
6,923
|
285
|
(27,988)
|
(46,647)
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(2,235)
|
1,281
|
||||||||||||||
(Increase) decrease in non-current assets
|
|||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(2,414)
|
(763)
|
||||||||||||||
Recoverable taxes
|
7
|
(15,882)
|
(12,463)
|
(2,104)
|
(9,666)
|
||||||||||||||
Escrow deposits
|
-
|
-
|
(10,196)
|
(23,263)
|
|||||||||||||||
Other receivables
|
-
|
-
|
(2,306)
|
(661)
|
|||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
5,043
|
1,153
|
||||||||||||||
Increase (decrease) in non-current liabilities
|
|||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
4,286
|
3,799
|
||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
5
|
4
|
4,684
|
17,907
|
||||||||||||||
Other payables
|
-
|
-
|
620
|
(1,431)
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
1,150
|
260
|
||||||||||||||
Income and social contribution taxes paid
|
-
|
(559)
|
(128,295)
|
(108,827)
|
|||||||||||||||
Net cash provided by (used in) operating activities
|
571,552
|
523,694
|
239,780
|
(36,442)
|
Ultrapar Participações S.A. and Subsidiaries
Statements of Cash Flows - Indirect Method
For the three-month period ended March 31, 2015 and 2014
(In thousands of Brazilian Reais)
|
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||||
Cash flows from investing activities
|
|||||||||||||||||||
Financial investments, net of redemptions
|
47,949 | (1,013 | ) | 47,362 | 129,667 | ||||||||||||||
Cash and cash equivalents – Extrafama acquisition
|
3.a | - | - | - | 9,123 | ||||||||||||||
Acquisition of property, plant, and equipment
|
12 | - | - | (129,761 | ) | (106,414 | ) | ||||||||||||
Acquisition of intangible assets
|
13 | - | - | (79,409 | ) | (41,837 | ) | ||||||||||||
Capital increase in subsidiaries
|
11.a | - | (123,600 | ) | - | - | |||||||||||||
Capital increase in joint ventures
|
11.b | - | - | - | (9,000 | ) | |||||||||||||
Proceeds from disposal of property, plant and equipment and intangibles
|
28 | - | - | 39,214 | 19,223 | ||||||||||||||
Net cash provided by (used in) investing activities
|
47,949 | (124,613 | ) | (122,594 | ) | 762 | |||||||||||||
Cash flows from financing activities
|
|||||||||||||||||||
Loans and debentures
|
|||||||||||||||||||
Borrowings
|
14 | 799,042 | - | 1,177,828 | 935,978 | ||||||||||||||
Repayments
|
14 | (800,000 | ) | - | (960,632 | ) | (253,557 | ) | |||||||||||
Interest paid
|
14 | (96,683 | ) | (75,489 | ) | (179,839 | ) | (374,935 | ) | ||||||||||
Payment of financial lease
|
14.i | - | - | (1,404 | ) | (1,270 | ) | ||||||||||||
Dividends paid
|
(387,594 | ) | (387,928 | ) | (387,650 | ) | (387,933 | ) | |||||||||||
Acquisition of non-controlling interests of subsidiaries
|
20.b | (102,209 | ) | - | (102,209 | ) | - | ||||||||||||
Sale of treasury shares
|
- | 12,653 | - | - | |||||||||||||||
Share issue costs
|
20.c | - | (2,260 | ) | - | (2,260 | ) | ||||||||||||
Related parties
|
56,456 | 9,541 | (15,000 | ) | - | ||||||||||||||
Net cash used in financing activities
|
(530,988 | ) | (443,483 | ) | (468,906 | ) | (83,977 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
- | - | 18,346 | (171 | ) | ||||||||||||||
Increase (decrease) in cash and cash equivalents
|
88,513 | (44,402 | ) | (333,374 | ) | (119,828 | ) | ||||||||||||
Cash and cash equivalents at the beginning of the period
|
4 | 119,227 | 110,278 | 2,827,369 | 2,276,069 | ||||||||||||||
Cash and cash equivalents at the end of the period
|
4 | 207,740 | 65,876 | 2,493,995 | 2,156,241 | ||||||||||||||
Additional information - transactions that do not affect cash and cash equivalents:
|
|||||||||||||||||||
Extrafarma acquisition – capital increase and subscription warrants
|
3.a | - | 791,427 | - | 791,427 | ||||||||||||||
Extrafarma acquisition – gross debt assumed on the closing date
|
3.a | - | - | - | 207,911 |
Parent
|
Consolidated
|
||||||||||||||||||||||||||
Note
|
03/31/2015
|
%
|
03/31/2014
|
%
|
03/31/2015
|
%
|
03/31/2014
|
%
|
|||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25 | - | - | 17,919,244 | 16,400,277 | ||||||||||||||||||||||
Rebates, discounts, and returns
|
25 | - | - | (85,978 | ) | (83,590 | ) | ||||||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
- | - | (7,317 | ) | (1,270 | ) | |||||||||||||||||||||
Gain on disposal of property, plant and equipment and intangibles
|
28 | - | - | 22,260 | 7,028 | ||||||||||||||||||||||
- | - | 17,848,209 | 16,322,445 | ||||||||||||||||||||||||
Materials purchased from third parties
|
|||||||||||||||||||||||||||
Raw materials used
|
- | - | (893,799 | ) | (850,706 | ) | |||||||||||||||||||||
Cost of goods, products, and services sold
|
- | - | (14,908,778 | ) | (13,768,141 | ) | |||||||||||||||||||||
Third-party materials, energy, services, and others
|
(5,063 | ) | (22,833 | ) | (459,259 | ) | (457,564 | ) | |||||||||||||||||||
Reversal of impairment losses
|
6,328 | 4,773 | (1,432 | ) | (538 | ) | |||||||||||||||||||||
1,265 | (18,060 | ) | (16,263,268 | ) | (15,076,949 | ) | |||||||||||||||||||||
Gross value added
|
1,265 | (18,060 | ) | 1,584,941 | 1,245,496 | ||||||||||||||||||||||
Deductions
|
|||||||||||||||||||||||||||
Depreciation and amortization
|
- | - | (235,875 | ) | (214,283 | ) | |||||||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | (3,266 | ) | (3,102 | ) | |||||||||||||||||||||
- | - | (239,141 | ) | (217,385 | ) | ||||||||||||||||||||||
Net value added by the Company
|
1,265 | (18,060 | ) | 1,345,800 | 1,028,111 | ||||||||||||||||||||||
Value added received in transfer
|
|||||||||||||||||||||||||||
Share of profit of subsidiaries, joint-ventures, and associates
|
11 | 399,820 | 260,485 | (2,916 | ) | (2,567 | ) | ||||||||||||||||||||
Dividends and interest on equity at cost
|
1 | - | - | - | |||||||||||||||||||||||
Rents and royalties
|
25 | - | - | 30,511 | 26,126 | ||||||||||||||||||||||
Financial income
|
29 | 39,394 | 29,996 | 103,458 | 90,426 | ||||||||||||||||||||||
439,215 | 290,481 | 131,053 | 113,985 | ||||||||||||||||||||||||
Total value added available for distribution
|
440,480 | 272,421 | 1,476,853 | 1,142,096 | |||||||||||||||||||||||
Distribution of value added
|
|||||||||||||||||||||||||||
Labor and benefits
|
1,073 |
-
|
1,024 |
-
|
380,921 |
26
|
345,737 |
30
|
|||||||||||||||||||
Taxes, fees, and contributions
|
(8,582 | ) |
(2)
|
(6,920 | ) |
(3)
|
390,356 |
26
|
314,314 |
28
|
|||||||||||||||||
Financial expenses and rents
|
63,118 |
14
|
31,394 |
12
|
318,964 |
22
|
232,770 |
20
|
|||||||||||||||||||
Retained earnings
|
384,871 |
88
|
246,923 |
91
|
386,612 |
26
|
249,275 |
22
|
|||||||||||||||||||
Value added distributed
|
440,480 |
100
|
272,421 |
100
|
1,476,853 |
100
|
1,142,096 |
100
|
1.
|
Operations
|
2.
|
Presentation of Interim Financial Information and Summary of Significant Accounting Policies
|
a.
|
Recognition of Income
|
b.
|
Cash and Cash Equivalents
|
c.
|
Financial Assets
|
•
|
Measured at fair value through profit or loss: financial assets 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 cumulative other comprehensive income in the shareholders’ equity portion of the balance sheet. 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 interest, using the effective interest rate method. Loans and receivables include cash and banks, trade receivables, dividends receivable, and other trade receivables.
|
•
|
Hedge accounting - fair value hedge: derivative financial instruments 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. In the initial designation of the fair value hedge, the relationship between the hedging instrument and the hedged item is documented, including the objectives of risk management, the strategy in conducting the transaction, and the methods to be used to evaluate its effectiveness. Once the fair value hedge has been qualified as effective, the hedge item is also measured at fair value. Gains and losses from hedge instruments and hedge items are recognized in profit or loss. The hedge accounting must be discontinued when the hedge becomes ineffective.
|
•
|
Hedge accounting - cash flow hedge: derivative financial instruments used to hedge the exposure to variability in cash flows that is attributable to a risk associated with an asset or liability or highly probable transaction that may affect the income statements. The portion of the gain or loss on the hedging instrument that is determined to be effective relating to the effects of exchange rate effect, is recognized directly in equity in accumulated other comprehensive income as “Valuation adjustments” while the ineffective portion is recognized in profit or loss. Gains or losses on the hedging instrument relating to the effective portion of this hedge that had been recognized directly in accumulated other comprehensive income shall be recognized in profit or loss in the period in which the hedged item is recognized in profit or loss in the same line of the income statement that the hedged item is recognized. The hedge accounting shall be discontinued when (i) the Company cancels the hedging relationship; (ii) the hedging instrument expires; and (iii) the hedging instrument no longer qualifies for hedge accounting. When hedge accounting is discontinued, gains and losses recognized in other comprehensive income in equity are reclassified to profit or loss in the period which the hedged item is recognized in profit or loss. If the transaction hedged is canceled or is not expected to occur, the cumulative gains and losses in other comprehensive income in equity shall be recognized immediately in profit or loss.
|
•
|
Hedge accounting - hedge of net investments in foreign operation: derivative financial instruments used to hedge exposure on net investments in foreign subsidiaries due to the fact that the local functional currency is different from the functional currency of the Company. The portion of the gain or loss on the hedging instrument that is determined to be effective, referring to the exchange rate effect, is recognized directly in equity in accumulated other comprehensive income as cumulative translation adjustments, while the ineffective portion and the operating costs are recognized in profit or loss. The gain or loss on the hedging instrument that has been recognized directly in accumulated other comprehensive income shall be recognized in income upon disposal of the foreign operation.
|
d.
|
Trade Receivables
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, Plant, and Equipment
|
h.
|
Leases
|
•
|
Finance Leases
|
•
|
Operating 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 assets 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 Asset 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
|
Effective
date
|
||
• IFRS 9: Financial instrument classification and measurement: includes new requirements for the classification and measurement of financial assets and liabilities, derecognition requirements, new impairment methodology for financial instruments, and new hedge accounting guidance.
|
2018
|
|
• IFRS 15 - Revenue from contracts with customers: establish the principles of nature, amount, timing and uncertainty of revenue and cash flow arising from a contract with a customer.
|
2017
|
x.
|
Authorization for Issuance of the Interim Financial Information
|
3.
|
Principles of Consolidation and Investments in Subsidiaries
|
% interest in the share
|
||||||||||||||||||
03/31/2015
|
12/31/2014
|
|||||||||||||||||
Control
|
Control
|
|||||||||||||||||
Location
|
Segment
|
Direct control
|
Indirect control |
Direct control
|
Indirect control
|
|||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
Ipiranga
|
100 | - | 100 | - | ||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
Ipiranga
|
- | 100 | - | 100 | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
Ultragaz
|
- | 99 | - | 99 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
Ultragaz
|
- | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
Ultragaz
|
- | 57 | - | 57 | ||||||||||||
LPG International Inc.
|
Cayman Islands
|
Ultragaz
|
- | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
Others
|
- | 100 | - | 100 | ||||||||||||
Isa-Sul Administração e Participações Ltda
|
Brazil
|
Ipiranga
|
99 | 1 | 99 | 1 | ||||||||||||
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
Brazil
|
Extrafarma
|
- | 100 | - | 100 | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
Oxiteno
|
100 | - | 100 | - | ||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
Oxiteno
|
- | 99 | - | 99 | ||||||||||||
Oxiteno Argentina Sociedad de
Responsabilidad Ltda.
|
Argentina
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oleoquímica Indústria e Comércio de Produtos
Químicos Ltda.
|
Brazil
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Uruguay S.A.
|
Uruguay
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Barrington S.L.
|
Spain
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno USA LLC
|
United States
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Colombia S.A.S
|
Colombia
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Shanghai Trading LTD.
|
China
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
Oxiteno
|
- | 100 | - | 100 | ||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
Ultracargo
|
100 | - | 100 | - | ||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
Ultracargo
|
- | 99 | - | 99 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
Others
|
- | 100 | - | 100 |
a)
|
Business Combination – Acquisition of Extrafarma
|
4.
|
Cash and Cash Equivalents and Financial Investments
|
·
|
Cash and Cash Equivalents
|
Parent
|
Consolidated
|
||||||||||||||
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
||||||||||||
Cash and bank deposits
|
|||||||||||||||
In local currency
|
125
|
96
|
30,452
|
47,426
|
|||||||||||
In foreign currency
|
-
|
-
|
108,727
|
85,870
|
|||||||||||
Financial investments considered cash equivalents
|
|||||||||||||||
In local currency
|
|||||||||||||||
Fixed-income securities
|
207,615
|
119,131
|
2,333,198
|
2,690,638
|
|||||||||||
In foreign currency
|
|||||||||||||||
Fixed-income securities
|
-
|
-
|
21,618
|
3,435
|
|||||||||||
Total cash and cash equivalents
|
207,740
|
119,227
|
2,493,995
|
2,827,369
|
·
|
Financial Investments
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
19,915
|
67,864
|
593,862
|
902,683
|
||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
628,724
|
505,574
|
||||||||||||
Currency and interest rate hedging instruments (a)
|
-
|
-
|
302,804
|
164,496
|
||||||||||||
Total financial investments
|
19,915
|
67,864
|
1,525,390
|
1,572,753
|
||||||||||||
Current
|
19,915
|
67,864
|
1,304,590
|
1,441,813
|
||||||||||||
Non-current
|
-
|
-
|
220,800
|
130,940
|
5.
|
Trade Receivables (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||
Domestic customers
|
2,622,304
|
2,424,756
|
||||||
Reseller financing - Ipiranga
|
317,933
|
310,062
|
||||||
Foreign customers
|
211,508
|
191,533
|
||||||
(-) Allowance for doubtful accounts
|
(186,320)
|
(178,444)
|
||||||
Total
|
2,965,425
|
2,747,907
|
||||||
Current
|
2,819,205
|
2,604,101
|
||||||
Non-current
|
146,220
|
143,806
|
Past due
|
||||||||||||||||||||||||||||
Total
|
Current
|
less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
more than 180 days
|
||||||||||||||||||||||
03/31/2015
|
3,151,745
|
2,734,976
|
103,851
|
28,204
|
18,503
|
37,757
|
228,454
|
|||||||||||||||||||||
12/31/2014
|
2,926,351
|
2,515,782
|
128,778
|
25,479
|
12,457
|
23,542
|
220,313
|
Balance as of December 31, 2014
|
178,444
|
|||
Additions
|
12,164
|
|||
Write-offs
|
(4,288)
|
|||
Balance as of March 31, 2015
|
186,320
|
6.
|
Inventories (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
|||||||||||||||||||
Finished goods
|
341,565
|
(5,851)
|
335,714
|
345,255
|
(7,849)
|
337,406
|
||||||||||||||||||
Work in process
|
1,638
|
-
|
1,638
|
986
|
-
|
986
|
||||||||||||||||||
Raw materials
|
211,553
|
(2,894)
|
208,659
|
193,726
|
(2,661)
|
191,065
|
||||||||||||||||||
Liquefied petroleum gas (LPG)
|
38,633
|
(5,761)
|
32,872
|
41,616
|
(5,761)
|
35,855
|
||||||||||||||||||
Fuels, lubricants, and greases
|
1,256,754
|
(706)
|
1,256,048
|
907,466
|
(619)
|
906,847
|
||||||||||||||||||
Consumable materials and other items for resale
|
84,598
|
(2,353)
|
82,245
|
81,662
|
(3,594)
|
78,068
|
||||||||||||||||||
Pharmaceutical, hygiene, and beauty products
|
263,471
|
(26,335)
|
237,136
|
272,864
|
(25,841)
|
247,023
|
||||||||||||||||||
Advances to suppliers
|
168,295
|
-
|
168,295
|
103,124
|
-
|
103,124
|
||||||||||||||||||
Properties for resale
|
24,710
|
-
|
24,710
|
24,628
|
-
|
24,628
|
||||||||||||||||||
2,391,217
|
(43,900)
|
2,347,317
|
1,971,327
|
(46,325)
|
1,925,002
|
Balance as of December 31, 2014
|
46,325
|
|||
Reversals to realizable value adjustment
|
(2,042)
|
|||
Reversals of obsolescence and other losses
|
(383)
|
|||
Balance as of March 31, 2015
|
43,900
|
03/31/2015
|
12/31/2014
|
|||||||
Realizable value adjustment
|
10,092
|
12,134
|
||||||
Obsolescence and other losses
|
33,808
|
34,191
|
||||||
Total
|
43,900
|
46,325
|
7.
|
Recoverable Taxes
|
Parent
|
Consolidated | ||||||||||
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
||||||||
IRPJ and CSLL
|
56,631
|
53,835
|
218,801
|
182,602
|
|||||||
ICMS
|
-
|
-
|
306,020
|
296,747
|
|||||||
Provision for ICMS losses (1)
|
-
|
-
|
(70,753)
|
(67,657)
|
|||||||
PIS and COFINS
|
-
|
-
|
215,476
|
207,694
|
|||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
-
|
-
|
42,289
|
40,035
|
|||||||
Excise tax - IPI
|
-
|
-
|
3,725
|
4,157
|
|||||||
Other
|
-
|
-
|
3,915
|
5,288
|
|||||||
Total
|
56,631
|
53,835
|
719,473
|
668,866
|
|||||||
Current
|
17,627
|
30,713
|
641,965
|
593,462
|
|||||||
Non-current
|
39,004
|
23,122
|
77,508
|
75,404
|
Balance as of December 31, 2014
|
67,657
|
|||
Additions, net
|
4,862
|
|||
Write-offs
|
(1,766)
|
|||
Balance as of March 31, 2015
|
70,753
|
8.
|
Related Parties
|
a.
|
Related Parties
|
●
|
Parent Company
|
Assets
Debentures (2)
|
Financial income
|
|||||||
Ipiranga Produtos de Petróleo S.A.
|
750,000
|
33,110
|
||||||
Total as of March 31, 2015
|
750,000
|
33,110
|
Assets
|
||||||||||||||||
Trade receivables (1)
|
Debentures (2)
|
Total
|
Financial income
|
|||||||||||||
Companhia Ultragaz S.A.
|
14,685 | - | 14,685 | - | ||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
2,026 | - | 2,026 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
2,532 | - | 2,532 | - | ||||||||||||
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
3,545 | - | 3,545 | - | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
7,090 | 776,578 | 783,668 | 28,086 | ||||||||||||
Total as of December 31, 2014
|
29,878 | 776,578 | 806,456 | |||||||||||||
Total as of March 31, 2014
|
28,086 |
● |
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables(1)
|
Payables(1)
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
-
|
-
|
-
|
1,227
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
15,000
|
-
|
3,929
|
4,048
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
5,423
|
||||||||||||
Others
|
490
|
1,326
|
-
|
-
|
||||||||||||
Total as of March 31, 2015
|
15,490
|
4,372
|
3,929
|
10,698
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables(1)
|
Payables(1)
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368(2)
|
-
|
-
|
1,061
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
10,499
|
1,494
|
||||||||||||
Others
|
490
|
1,326
|
-
|
-
|
||||||||||||
Total as of December 31, 2014
|
10,858
|
4,372
|
10,499
|
2,555
|
(1)
|
Included in “trade receivables” and “trade payables,” respectively.
|
(2)
|
On January 28, 2015, the subsidiary Oxiteno S.A. Indústria e Comércio (“Oxiteno S.A.”) capitalized this Advance for Future Capital Increase – “AFAC” (see Note 11.c).
|
Commercial transactions
|
||||||||
Sales and services
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
2
|
3,213
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
143,670
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
4,507
|
-
|
||||||
Total as of March 31, 2015
|
4,509
|
146,883
|
Commercial transactions
|
||||||||
Sales and services
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
2
|
3,154
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
7,500
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
2,359
|
-
|
||||||
Total as of March 31, 2014
|
2,361
|
10,654
|
b.
|
Key executives (Consolidated)
|
c.
|
Deferred Stock Plan
|
Grant date
|
Balance of number of shares granted
|
Vesting period
|
Market price of shares on the grant date
(in R$ per share)
|
Total grant costs, including taxes
|
Accumulated recognized grant costs
|
Accumulated unrecognized grant costs
|
|||||||||||||||
December 9, 2014
|
590,000
|
2019 to 2021
|
50.64
|
41,210
|
(2,333)
|
38,877
|
|||||||||||||||
March 5, 2014
|
83,400
|
2019 to 2021
|
52.15
|
5,999
|
(1,104)
|
4,895
|
|||||||||||||||
February 3, 2014
|
150,000
|
2018 to 2020
|
55.36
|
11,454
|
(2,747)
|
8,707
|
|||||||||||||||
November 7, 2012
|
350,000
|
2017 to 2019
|
42.90
|
20,710
|
(8,501)
|
12,209
|
|||||||||||||||
December 14, 2011
|
120,000
|
2016 to 2018
|
31.85
|
5,272
|
(2,985)
|
2,287
|
|||||||||||||||
November 10, 2010
|
260,000
|
2015 to 2017
|
26.78
|
9,602
|
(7,203)
|
2,399
|
|||||||||||||||
December 16, 2009
|
166,656
|
2014 to 2016
|
20.75
|
7,155
|
(6,322)
|
833
|
|||||||||||||||
October 8, 2008
|
192,008
|
2013 to 2015
|
9.99
|
8,090
|
(7,901)
|
189
|
|||||||||||||||
November 9, 2006
|
207,200
|
2016
|
11.62
|
3,322
|
(2,796)
|
526
|
|||||||||||||||
December 14, 2005
|
93,600
|
2015
|
8.21
|
1,060
|
(989)
|
71
|
|||||||||||||||
2,212,864
|
113,874
|
|
(42,881)
|
70,993
|
9.
|
Income and Social Contribution Taxes
|
a.
|
Deferred Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for impairment of assets
|
-
|
-
|
55,628
|
55,527
|
||||||||||||
Provisions for tax, civil, and labor risks
|
17
|
15
|
131,703
|
128,365
|
||||||||||||
Provision for post-employment benefit
|
-
|
-
|
42,186
|
40,729
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
1,054
|
457
|
||||||||||||
Goodwill
|
-
|
-
|
44,669
|
48,162
|
||||||||||||
Business combination – fiscal basis vs. accounting basis of goodwill
|
-
|
-
|
69,578
|
68,458
|
||||||||||||
Provision for asset retirement obligation
|
-
|
-
|
21,592
|
21,116
|
||||||||||||
Other provisions
|
13,741
|
1,464
|
83,272
|
59,802
|
||||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
-
|
-
|
44,998
|
39,957
|
||||||||||||
Total
|
13,758
|
1,479
|
494,680
|
462,573
|
||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant, and equipment
|
-
|
-
|
2,981
|
3,009
|
||||||||||||
Lease
|
-
|
-
|
4,861
|
4,948
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
142,585
|
77,266
|
||||||||||||
Provision for goodwill/negative goodwill
|
-
|
-
|
13,637
|
11,183
|
||||||||||||
Business combination – fair value of assets
|
-
|
-
|
47,846
|
49,181
|
||||||||||||
Temporary differences of foreign subsidiaries
|
-
|
-
|
5,933
|
5,097
|
||||||||||||
Other provisions
|
-
|
-
|
1,997
|
2,163
|
||||||||||||
Total
|
-
|
-
|
219,840
|
152,847
|
03/31/2015
|
03/31/2014
|
|||||||
Initial balance
|
309,726 | 274,633 | ||||||
Deferred IRPJ and CSLL recognized in income of the period
|
(37,582 | ) | 15,815 | |||||
Initial balance of Extrafarma (January 31, 2014)
|
- | 40,516 | ||||||
Others
|
2,696 | (574 | ) | |||||
Final balance
|
274,840 | 330,390 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
-
|
144,672
|
||||||
From 1 to 2 years
|
2,641
|
97,524
|
||||||
From 2 to 3 years
|
2,624
|
42,847
|
||||||
From 3 to 5 years
|
5,248
|
63,856
|
||||||
From 5 to 7 years
|
2,872
|
96,364
|
||||||
From 7 to 10 years
|
373
|
49,417
|
||||||
13,758
|
494,680
|
b.
|
Reconciliation of Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||
Income before taxes and share of profit (loss) of subsidiaries, joint ventures, and associates
|
(22,648)
|
(19,963)
|
572,372
|
375,530
|
||||||||||||
Statutory tax rates - %
|
34
|
34
|
34
|
34
|
||||||||||||
Income and social contribution taxes at the statutory tax rates
|
7,700
|
6,788
|
(194,606)
|
(127,680)
|
||||||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Nondeductible expenses (i)
|
(1)
|
(387)
|
(8,920)
|
(13,876)
|
||||||||||||
Nontaxable revenues (ii)
|
-
|
-
|
1,369
|
628
|
||||||||||||
Adjustment to estimated income (iii)
|
-
|
-
|
2,851
|
3,260
|
||||||||||||
Other adjustments
|
-
|
- |
800
|
608
|
||||||||||||
Income and social contribution taxes before tax incentives
|
7,699
|
6,401
|
(198,506)
|
(137,060)
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
15,662
|
13,372
|
||||||||||||
Income and social contribution taxes in the income statement
|
7,699
|
6,401
|
(182,844)
|
(123,688)
|
||||||||||||
Current
|
(4,581)
|
-
|
(160,924)
|
(152,875)
|
||||||||||||
Deferred
|
12,280
|
6,401
|
(37,582)
|
15,815
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
15,662
|
13,372
|
||||||||||||
Effective IRPJ and CSLL rates - %
|
31.9
|
32.9
|
|
(i)
|
Nondeductible expenses consist of certain expenses that cannot be deducted for tax purposes under applicable tax legislation, such as expenses with fines, donations, gifts, losses of assets, and certain provisions;
|
|
(ii)
|
Nontaxable revenues consist of certain gains and income that are not taxable under applicable tax legislation, such as the reimbursement of taxes and the reversal of certain provisions;
|
|
(iii)
|
Brazilian tax law allows for an alternative method of taxation for companies that generated gross revenues of up to R$ 78 million in their previous fiscal year. Certain subsidiaries of the Company adopted this alternative form of taxation, whereby income and social contribution taxes are calculated on a basis equal to 32% of operating revenues, as opposed to being calculated based on the effective taxable income of these subsidiaries. The adjustment to estimated income represents the difference between the taxation under this alternative method and the income and social contribution taxes that would have been paid based on the effective statutory rate applied to the taxable income of these subsidiaries.
|
c.
|
Tax Incentives - SUDENE
|
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75
|
2016
|
Bahiana Distribuidora de Gás Ltda.
|
Caucaia base (1)
|
75
|
2012
|
Mataripe base (1)
|
75
|
2013
|
|
Aracaju base
|
75
|
2017
|
|
Suape base
|
75
|
2018
|
|
Terminal Químico de Aratu S.A. – Tequimar
|
Suape terminal
|
75
|
2020
|
Aratu terminal
|
75
|
2022
|
|
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Camaçari plant
|
75
|
2021
|
d.
|
Income and Social Contribution Taxes Carryforwards
|
10.
|
Prepaid Expenses (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||
Rents
|
96,900
|
99,285
|
||||||
Deferred Stock Plan, net (see Note 8.c)
|
57,471
|
61,183
|
||||||
Advertising and publicity
|
47,051
|
6,103
|
||||||
Insurance premiums
|
16,055
|
20,295
|
||||||
Software maintenance
|
7,089
|
6,790
|
||||||
Purchases of meal and transportation tickets
|
1,587
|
1,559
|
||||||
Taxes and other prepaid expenses
|
9,076
|
3,281
|
||||||
235,229
|
198,496
|
|||||||
Current
|
109,044
|
67,268
|
||||||
Non-current
|
126,185
|
131,228
|
11.
|
Investments
|
a.
|
Subsidiaries and Joint Venture (Parent Company)
|
03/31/2015
|
||||||||||||||||||||
Subsidiaries
|
Joint-venture
|
|||||||||||||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Isa-Sul Administração e Participações Ltda.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
||||||||||||||||
Number of shares or units held
|
11,839,764 | 35,102,127 | 224,467,228,244 | 995,696,000 | 5,078,888 | |||||||||||||||
Assets
|
1,119,593 | 3,684,485 | 10,891,524 | 1,032,294 | 305,386 | |||||||||||||||
Liabilities
|
4,034 | 523,317 | 8,731,782 | 48,881 | 216,503 | |||||||||||||||
Shareholders’ equity
|
1,115,559 | 3,161,227 | (*) | 2,159,742 | 983,413 | 88,883 | ||||||||||||||
Net revenue from sales and services
|
- | 263,289 | 15,097,169 | 3,566 | 227,901 | |||||||||||||||
Net income (loss) for the period
|
30,666 | 88,978 | (*) | 277,327 | (91 | ) | 8,855 | |||||||||||||
% of capital held
|
100 | 100 | 100 | 99 | 33 |
12/31/2014
|
||||||||||||||||||||
Subsidiaries
|
Joint-venture
|
|||||||||||||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Isa-Sul Administração e Participações Ltda.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
||||||||||||||||
Number of shares or units held
|
11,839,764 | 35,102,127 | 224,467,228,244 | 995,696,000 | 5,078,888 | |||||||||||||||
Assets
|
1,168,896 | 3,546,989 | 10,668,027 | 995,028 | 263,527 | |||||||||||||||
Liabilities
|
84,003 | 526,423 | 8,654,065 | 11,524 | 191,018 | |||||||||||||||
Shareholders’ equity
|
1,084,893 | 3,020,625 | (*) | 2,013,962 | 983,504 | 72,509 | ||||||||||||||
% of capital held
|
100 | 100 | 100 | 99 | 33 |
03/31/2014
|
||||||||||||||||||||
Subsidiaries
|
Joint-venture
|
|||||||||||||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
||||||||||||||||
Number of shares or units held
|
11,839,764 | 35,102,127 | 224,467,228,244 | 152,240,000 | 5,078,888 | |||||||||||||||
Net revenue from sales and services
|
- | 247,508 | 13,907,700 | 180,907 | (**) | 52,778 | ||||||||||||||
Net income (loss) for the period
|
20,987 | 54,482 | (*) | 181,599 | 3,068 | (**) | 1,052 | |||||||||||||
% of capital held
|
100 | 100 | 100 | 100 | 33 |
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Imifarma Produtos Farmacêuticos e Comésticos S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2013 | 1,064,959 | 2,892,330 | 2,154,904 | - | 6,112,193 | 22,751 | 6,134,944 | |||||||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
20,987 | 54,482 | 181,599 | 3,068 | 260,136 | 349 | 260,485 | |||||||||||||||||||||
Dividends and interest on equity (gross)
|
- | - | (271,404 | ) | - | (271,404 | ) | - | (271,404 | ) | ||||||||||||||||||
Capital increase in cash
|
- | - | - | 123,600 | 123,600 | - | 123,600 | |||||||||||||||||||||
Acquisition of shares
|
- | - | - | (44,755 | ) | (44,755 | ) | - | (44,755 | ) | ||||||||||||||||||
Goodwill
|
- | - | - | 836,182 | 836,182 | - | 836,182 | |||||||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
- | - | (10 | ) | - | (10 | ) | - | (10 | ) | ||||||||||||||||||
Valuation adjustment of subsidiaries
|
- | 19 | 29 | - | 48 | - | 48 | |||||||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | 6,220 | - | - | 6,220 | - | 6,220 | |||||||||||||||||||||
Balance as of March 31, 2014
|
1,085,946 | 2,953,051 | 2,065,118 | 918,095 | 7,022,210 | 23,100 | 7,045,310 |
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Isa-Sul Administração e Participações Ltda.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
||||||||||||||||||||||
Balance as of December 31, 2014 | 1,084,893 | 3,020,625 | 2,013,962 | 980,044 | 7,099,524 | 24,076 | 7,123,600 | |||||||||||||||||||||
Share of profit of subsidiaries and joint ventures
|
30,666 | 88,978 | 277,327 | (91 | ) | 396,880 | 2,940 | 399,820 | ||||||||||||||||||||
Dividends and interest on equity (gross)
|
- | - | (142,303 | ) | - | (142,303 | ) | - | (142,303 | ) | ||||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
- | - | (1 | ) | - | (1 | ) | - | (1 | ) | ||||||||||||||||||
Valuation adjustment of subsidiaries
|
- | (32 | ) | 10,757 | - | 10,725 | 2,497 | 13,222 | ||||||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | 51,656 | - | - | 51,656 | - | 51,656 | |||||||||||||||||||||
Balance as of March 31, 2015
|
1,115,559 | 3,161,227 | 2,159,742 | 979,953 | 7,416,481 | 29,513 | 7,445,994 |
b.
|
Joint Ventures (Consolidated)
|
Movements in investments
|
||||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
|||||||||||||
Balance as of December 31, 2014
|
4,960
|
24,076
|
25,472
|
54,508
|
||||||||||||
Valuation adjustments
|
-
|
2,497
|
-
|
2,497
|
||||||||||||
Share of profit (loss) of joint ventures
|
125
|
2,940
|
(5,233)
|
(2,168)
|
||||||||||||
Balance as of March 31, 2015
|
5,085
|
29,513
|
20,239
|
54,837
|
Movements in investments
|
||||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
|||||||||||||
Balance as of December 31, 2013
|
5,916
|
22,751
|
15,719
|
44,386
|
||||||||||||
Capital increase
|
-
|
-
|
9,000
|
9,000
|
||||||||||||
Share of profit (loss) of joint ventures
|
268
|
349
|
(3,373)
|
(2,756)
|
||||||||||||
Balance as of March 31, 2014
|
6,184
|
23,100
|
21,346
|
50,630
|
03/31/2015
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
3,630
|
202,833
|
41,272
|
|||||||||
Non-current assets
|
7,780
|
102,553
|
61,158
|
|||||||||
Current liabilities
|
1,240
|
135,005
|
31,952
|
|||||||||
Non-current liabilities
|
-
|
81,498
|
30,000
|
|||||||||
Shareholders’ equity
|
10,170
|
88,883
|
40,478
|
|||||||||
Net revenue from sales and services
|
2,751
|
227,901
|
3,803
|
|||||||||
Costs and operating expenses
|
(2,439)
|
(210,650)
|
(19,832)
|
|||||||||
Net financial income and income and social contribution taxes
|
(62)
|
(8,396)
|
5,562
|
|||||||||
Net income (loss)
|
250
|
8,855
|
(10,467)
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
57,500,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
12/31/2014
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
2,762
|
160,789
|
38,852
|
|||||||||
Non-current assets
|
8,066
|
102,738
|
53,236
|
|||||||||
Current liabilities
|
908
|
101,083
|
41,143
|
|||||||||
Non-current liabilities
|
-
|
89,935
|
-
|
|||||||||
Shareholders’ equity
|
9,920
|
72,509
|
50,945
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
57,500,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
03/31/2014
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Net revenue from sales and services
|
3,058
|
52,778
|
1,452
|
|||||||||
Costs and operating expenses
|
(2,326)
|
(50,834)
|
(11,688)
|
|||||||||
Net financial income and income and social contribution taxes
|
(196)
|
(892)
|
3,490
|
|||||||||
Net income (loss)
|
536
|
1,052
|
(6,746)
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
50,000,000
|
|||||||||
% 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.
|
Metalúrgica
Plus S.A.
|
Total
|
||||||||||||||||
Balance as of December 31, 2014
|
6,212 | 3,090 | 3,676 | 165 | 13,143 | |||||||||||||||
Capital increase
|
- | 10,368 | (1) | - | - | 10,368 | ||||||||||||||
Share of profit (loss) of associates
|
234 | (966 | ) | (2 | ) | (14 | ) | (748 | ) | |||||||||||
Balance as of March 31, 2015
|
6,446 | 12,492 | 3,674 | 151 | 22,763 |
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, 2013
|
5,962 | 2,144 | 3,635 | 11,741 | ||||||||||||
Share of profit (loss) of associates
|
121 | 64 | 4 | 189 | ||||||||||||
Balance as of March 31, 2014
|
6,083 | 2,208 | 3,639 | 11,930 |
03/31/2015 | ||||||||||||||||||||
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 | 7,166 | 13,547 | 87 | 887 | 240 | |||||||||||||||
Non-current assets
|
19,680 | 77,718 | 10,371 | 1,682 | 2,830 | |||||||||||||||
Current liabilities
|
732 | 4,623 | - | 409 | 131 | |||||||||||||||
Non-current liabilities
|
332 | 3,836 | 3,110 | 1,708 | 3,059 | |||||||||||||||
Shareholders’ equity
|
25,783 | 82,806 | 7,348 | 452 | (120 | ) | ||||||||||||||
Net revenue from sales and services
|
2,355 | 7,950 | - | - | - | |||||||||||||||
Costs, operating expenses, and income
|
(1,313 | ) | (9,376 | ) | (18 | ) | (45 | ) | 47 | |||||||||||
Net financial income and income and social contribution taxes
|
(6 | ) | 448 | 15 | 3 | (4 | ) | |||||||||||||
Net income (loss) for the period
|
1,036 | (978 | ) | (3 | ) | (42 | ) | 43 | ||||||||||||
Number of shares or units held
|
20,124,996 | 1,987 | 1,493,120 | 3,000 | 1,384,308 | |||||||||||||||
% of capital held
|
25 | 15 | 50 | 33 | 33 |
12/31/2014
|
||||||||||||||||||||
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
|
5,832 | 12,434 | 103 | 923 | 231 | |||||||||||||||
Non-current assets
|
19,978 | 77,199 | 10,358 | 1,682 | 2,830 | |||||||||||||||
Current liabilities
|
632 | 2,771 | - | 403 | 80 | |||||||||||||||
Non-current liabilities
|
332 | 74,502 | 3,109 | 1,708 | 3,144 | |||||||||||||||
Shareholders’ equity
|
24,846 | 12,360 | 7,352 | 494 | (163 | ) | ||||||||||||||
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 |
03/31/2014
|
||||||||||||||||||||
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.
|
||||||||||||||||
Net revenue from sales and services
|
1,739 | 7,786 | - | - | - | |||||||||||||||
Costs, operating expenses, and income
|
(1,241 | ) | (7,368 | ) | (2 | ) | 455 | (48 | ) | |||||||||||
Net financial income and income and social contribution taxes
|
(13 | ) | (163 | ) | 9 | 888 | (1 | ) | ||||||||||||
Net income for the period
|
485 | 255 | 7 | 1,343 | (49 | ) | ||||||||||||||
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
on 12/31/2014
|
Additions
|
Depreciation
|
Transfer
|
Write-offs and disposals
|
Effect of foreign currency exchange rate variation
|
Balance
on 03/31/2015
|
||||||||||||||||||||||||
Cost:
|
|||||||||||||||||||||||||||||||
Land
|
-
|
476,107
|
-
|
-
|
-
|
(1,548)
|
4,489
|
479,048
|
|||||||||||||||||||||||
Buildings
|
30
|
1,275,728
|
805
|
-
|
11,010
|
(1,205)
|
23,432
|
1,309,770
|
|||||||||||||||||||||||
Leasehold improvements
|
10
|
631,342
|
2,662
|
-
|
11,331
|
(930)
|
3
|
644,408
|
|||||||||||||||||||||||
Machinery and equipment
|
13
|
3,909,475
|
23,646
|
-
|
16,934
|
(277)
|
107,808
|
4,057,586
|
|||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
2,096,563
|
19,616
|
-
|
5,262
|
(7,977)
|
-
|
2,113,464
|
|||||||||||||||||||||||
LPG tanks and bottles
|
12
|
494,691
|
35,630
|
-
|
-
|
(9,130)
|
-
|
521,191
|
|||||||||||||||||||||||
Vehicles
|
8
|
244,467
|
5,229
|
-
|
4,828
|
(4,103)
|
964
|
251,385
|
|||||||||||||||||||||||
Furniture and utensils
|
9
|
156,115
|
1,702
|
-
|
1,625
|
(41)
|
3,779
|
163,180
|
|||||||||||||||||||||||
Construction in progress
|
-
|
372,974
|
41,624
|
-
|
(49,960)
|
(2,042)
|
20,933
|
383,529
|
|||||||||||||||||||||||
Advances to suppliers
|
-
|
19,527
|
1,461
|
-
|
(1,770)
|
-
|
-
|
19,218
|
|||||||||||||||||||||||
Imports in progress
|
-
|
59
|
523
|
-
|
(83)
|
-
|
4
|
503
|
|||||||||||||||||||||||
IT equipment
|
5
|
239,930
|
2,850
|
-
|
620
|
(2,493)
|
812
|
241,719
|
|||||||||||||||||||||||
9,916,978
|
135,748
|
-
|
(203)
|
(29,746)
|
162,224
|
10,185,001
|
|||||||||||||||||||||||||
Accumulated depreciation:
|
|||||||||||||||||||||||||||||||
Buildings
|
(565,308)
|
-
|
(9,716)
|
-
|
868
|
(11,350)
|
(585,506)
|
||||||||||||||||||||||||
Leasehold improvements
|
(313,647)
|
-
|
(11,864)
|
-
|
497
|
(3)
|
(325,017)
|
||||||||||||||||||||||||
Machinery and equipment
|
(2,158,390)
|
-
|
(57,656)
|
-
|
185
|
(87,827)
|
(2,303,688)
|
||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(1,164,074)
|
-
|
(28,200)
|
-
|
2,273
|
-
|
(1,190,001)
|
||||||||||||||||||||||||
LPG tanks and bottles
|
(231,001)
|
-
|
(8,058)
|
-
|
3,482
|
-
|
(235,577)
|
||||||||||||||||||||||||
Vehicles
|
(90,004)
|
-
|
(3,307)
|
-
|
3,137
|
(687)
|
(90,861)
|
||||||||||||||||||||||||
Furniture and utensils
|
(105,483)
|
-
|
(2,465)
|
-
|
41
|
(2,994)
|
(110,901)
|
||||||||||||||||||||||||
IT equipment
|
(189,859)
|
-
|
(4,036)
|
-
|
1,600
|
(564)
|
(192,859)
|
||||||||||||||||||||||||
(4,817,766)
|
-
|
(125,302)
|
-
|
12,083
|
(103,425)
|
(5,034,410)
|
|||||||||||||||||||||||||
Provision for losses:
|
|||||||||||||||||||||||||||||||
Land
|
(197)
|
-
|
-
|
-
|
-
|
-
|
(197)
|
||||||||||||||||||||||||
Leasehold improvements
|
(462)
|
-
|
-
|
-
|
1
|
(88)
|
(549)
|
||||||||||||||||||||||||
Machinery and equipment
|
(5,895)
|
-
|
-
|
-
|
132
|
(296)
|
(6,059)
|
||||||||||||||||||||||||
IT equipment
|
(683)
|
-
|
-
|
-
|
565
|
-
|
(118)
|
||||||||||||||||||||||||
Furniture and utensils
|
(4)
|
-
|
-
|
-
|
-
|
-
|
(4)
|
||||||||||||||||||||||||
(7,241)
|
-
|
-
|
-
|
698
|
(384)
|
(6,927)
|
|||||||||||||||||||||||||
Net amount
|
5,091,971
|
135,748
|
(125,302)
|
(203)
|
(16,965)
|
58,415
|
5,143,664
|
13.
|
Intangible Assets (Consolidated)
|
Weighted average useful life (years)
|
Balance on 12/31/2014
|
Additions
|
Amortization
|
Transfer
|
Write-offs and disposals
|
Effect of foreign currency exchange rate variation
|
Balance on 03/31/2015
|
||||||||||||||||||||||||
Cost:
|
|||||||||||||||||||||||||||||||
Goodwill (i)
|
- | 1,456,179 | - | - | - | - | - | 1,456,179 | |||||||||||||||||||||||
Software (ii)
|
5 | 451,936 | 21,678 | - | 121 | (3 | ) | 2,722 | 476,454 | ||||||||||||||||||||||
Technology (iii)
|
5 | 32,617 | - | - | - | - | - | 32,617 | |||||||||||||||||||||||
Commercial property rights (iv)
|
10 | 31,881 | 582 | - | - | - | - | 32,463 | |||||||||||||||||||||||
Distribution rights (v)
|
5 | 2,762,985 | 57,080 | - | - | - | - | 2,820,065 | |||||||||||||||||||||||
Brands (vi)
|
- | 105,458 | - | - | - | - | 6,845 | 112,303 | |||||||||||||||||||||||
Others (vii)
|
4 | 38,606 | 69 | - | (65 | ) | - | 470 | 39,080 | ||||||||||||||||||||||
4,879,662 | 79,409 | - | 56 | (3 | ) | 10,037 | 4,969,161 | ||||||||||||||||||||||||
Accumulated amortization:
|
|||||||||||||||||||||||||||||||
Software
|
(303,780 | ) | - | (10,831 | ) | - | 3 | (1,305 | ) | (315,913 | ) | ||||||||||||||||||||
Technology
|
(29,471 | ) | - | (446 | ) | - | - | - | (29,917 | ) | |||||||||||||||||||||
Commercial property rights
|
(14,545 | ) | - | (640 | ) | - | - | - | (15,185 | ) | |||||||||||||||||||||
Distribution rights
|
(1,366,128 | ) | - | (101,328 | ) | (218 | ) | - | - | (1,467,674 | ) | ||||||||||||||||||||
Others
|
(7,625 | ) | - | (1,955 | ) | 85 | - | (13 | ) | (9,508 | ) | ||||||||||||||||||||
(1,721,549 | ) | - | (115,200 | ) | (133 | ) | 3 | (1,318 | ) | (1,838,197 | ) | ||||||||||||||||||||
Net amount
|
3,158,113 | 79,409 | (115,200 | ) | (77 | ) | - | 8,719 | 3,130,964 |
Segment
|
03/31/2015
|
12/31/2014
|
|||||||
Goodwill on the acquisition of:
|
|||||||||
Extrafarma
|
Extrafarma
|
661,553
|
661,553
|
||||||
Ipiranga
|
Ipiranga
|
276,724
|
276,724
|
||||||
Uniăo Terminais
|
Ultracargo
|
211,089
|
211,089
|
||||||
Texaco
|
Ipiranga
|
177,759
|
177,759
|
||||||
Oxiteno Uruguay
|
Oxiteno
|
44,856
|
44,856
|
||||||
Temmar
|
Ultracargo
|
43,781
|
43,781
|
||||||
DNP
|
Ipiranga
|
24,736
|
24,736
|
||||||
Repsol
|
Ultragaz
|
13,403
|
13,403
|
||||||
Others
|
2,278
|
2,278
|
|||||||
1,456,179
|
1,456,179
|
•
|
Subsidiary Tequimar has 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 from August 2002 to July 2042.
|
•
|
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 from August 2005 to December 2022.
|
•
|
Subsidiary Extrafarma pays key money to obtain certain commercial establishments to open drugstores which is stated at the cost of acquisition, amortized using the straight line method, considering the lease contract terms. In the case of the closedown of stores, the residual amount is recorded in income.
|
03/31/2015
|
03/31/2014
|
|||||||
Inventories and cost of products and services sold
|
2,571
|
1,955
|
||||||
Selling and marketing
|
102,183
|
89,975
|
||||||
General and administrative
|
10,446
|
8,673
|
||||||
115,200
|
100,603
|
14
|
Loans, Debentures, and Finance Leases (Consolidated)
|
a.
|
Composition
|
Description
|
03/31/2015
|
12/31/2014
|
Index/Currency
|
Weighted average financial charges 03/31/2015 –
% p.a.
|
Maturity
|
||||||||||||
Foreign currency – denominated loans:
|
|||||||||||||||||
Notes in the foreign market (b)
|
816,966
|
664,078
|
US$
|
+7.3
|
2015
|
||||||||||||
Foreign loan (c.1) (*)
|
715,645
|
603,002
|
US$ + LIBOR (i)
|
+0.6
|
2015 to 2017
|
||||||||||||
Advances on foreign exchange contracts
|
232,104
|
184,057
|
US$
|
+1.2
|
< 356 days
|
||||||||||||
Foreign loan (c.1) (*)
|
217,124
|
-
|
US$
|
+2.0
|
2017
|
||||||||||||
Foreign loan (c.2)
|
191,728
|
158,039
|
US$ + LIBOR (i)
|
+1.0
|
2017
|
||||||||||||
Financial institutions (e)
|
141,435
|
113,873
|
US$
|
+2.9
|
2015 to 2017
|
||||||||||||
Financial institutions (e)
|
64,256
|
53,254
|
US$ + LIBOR (i)
|
+2.0
|
2016 to 2017
|
||||||||||||
Financial institutions (e)
|
60,877
|
32,343
|
MX$ + TIIE (ii)
|
+1.0
|
2015 to 2016
|
||||||||||||
BNDES (d)
|
36,409
|
33,160
|
US$
|
+6.0
|
2015 to 2020
|
||||||||||||
Foreign currency advances delivered
|
11,414
|
25,409
|
US$
|
+1.1
|
< 56 days
|
||||||||||||
Subtotal
|
2,487,958
|
1,867,215
|
|||||||||||||||
Brazilian Reais – denominated loans:
|
|||||||||||||||||
Banco do Brasil – floating rate (f)
|
2,887,853
|
2,873,622
|
CDI
|
104.8
|
2015 to 2019
|
||||||||||||
Debentures - 1st public issuance IPP (g.2 and g.3)
|
1,452,378
|
1,409,540
|
CDI
|
107.9
|
2017 to 2018
|
||||||||||||
Debentures - 5th issuance (g.4)
|
803,542
|
-
|
CDI
|
108.3
|
2018
|
||||||||||||
Banco do Brasil – fixed rate (f) (*)
|
518,845
|
503,898
|
R$
|
+12.1
|
2015
|
||||||||||||
BNDES (d)
|
500,705
|
530,983
|
TJLP (iii)
|
+2.1
|
2015 to 2021
|
||||||||||||
Banco do Nordeste do Brasil
|
80,342
|
85,068
|
R$
|
+8.5 (v)
|
2015 to 2021
|
||||||||||||
FINEP
|
71,516
|
74,774
|
R$
|
+4.0
|
2015 to 2021
|
||||||||||||
BNDES (d)
|
64,642
|
62,581
|
R$
|
+4.7
|
2015 to 2022
|
||||||||||||
Finance leases (i)
|
45,445
|
45,883
|
IGP-M (iv)
|
+5.6
|
2015 to 2031
|
||||||||||||
Export Credit Note (h) (*)
|
25,953
|
25,744
|
R$
|
+8.0
|
2016
|
||||||||||||
FINEP
|
8,864
|
9,078
|
TJLP (iii)
|
-1.3
|
2016 to 2023
|
||||||||||||
Working capital loans Extrafarma – fixed rate (i)
|
2,895
|
3,445
|
R$
|
+10.4
|
2015 to 2016
|
||||||||||||
BNDES (d)
|
1,966
|
-
|
SELIC (vi)
|
+2.2
|
2015 to 2020
|
||||||||||||
Floating finance leases (i)
|
438
|
475
|
CDI
|
+2.8
|
2015 to 2017
|
||||||||||||
FINAME
|
424
|
484
|
TJLP
|
+5.1
|
2015 to 2022
|
||||||||||||
Fixed finance leases (i)
|
413
|
686
|
R$
|
+15.4
|
2015 to 2017
|
||||||||||||
Debentures - 4th issuance (g.1)
|
-
|
874,312
|
|||||||||||||||
Subtotal
|
6,466,221
|
6,500,573
|
|||||||||||||||
Currency and interest rate hedging instruments
|
23,872
|
7,424
|
|||||||||||||||
Total
|
8,978,051
|
8,375,212
|
|||||||||||||||
Current
|
2,746,301
|
3,442,364
|
|||||||||||||||
Non-current
|
6,231,750
|
4,932,848
|
(i)
|
LIBOR = London Interbank Offered Rate.
|
||
(ii)
|
MX$ = Mexican Peso; TIIE = the Mexican interbank balance interest rate.
|
||
(iii)
|
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 March 31, 2015, TJLP was fixed at 5.5% p.a.
|
||
(iv)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
||
(v)
|
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 March 31, 2015, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
||
(vi)
|
SELIC = base interest rate set by the Brazilian Central Bank.
|
03/31/2015
|
12/31/2014
|
|||||||
From 1 to 2 years
|
1,809,860
|
571,991
|
||||||
From 2 to 3 years
|
2,442,495
|
2,390,747
|
||||||
From 3 to 4 years
|
890,755
|
894,301
|
||||||
From 4 to 5 years
|
1,027,446
|
1,006,869
|
||||||
More than 5 years
|
61,194
|
68,940
|
||||||
6,231,750
|
4,932,848
|
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 transaction with a third party.
|
•
|
Required board approval for transactions with shareholders that hold 5% or more of any class of stock of the Company, or with their subsidiaries, in an amount higher than US$ 15 million (except transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on sale of all or substantially all assets of the Company and subsidiaries LPG and Oxiteno S.A.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Foreign Loans
|
Maturity
|
US$ (million)
|
Cost in % of CDI
|
||||||
Nov/15
|
80.0 | 104.1 | ||||||
Mar/17
|
70.0 | 99.5 | ||||||
Sep/17
|
150.0 | 103.7 | ||||||
Total
|
300.0 | 102.8 |
•
|
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
|
||||
May/15
|
760,133
|
|||
Feb/16
|
204,361
|
|||
May/16
|
120,644
|
|||
Jan/17
|
1,035,641
|
|||
Jul/17
|
168,818
|
|||
Jan/18
|
168,818
|
|||
May/19
|
948,283
|
|||
Total
|
3,406,698
|
g.
|
Debentures
|
1)
|
In March 2012, the Company made its fourth issuance of debentures, in a single series of 800 simple, nonconvertible into shares, unsecured debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
March 16, 2015
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.3% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
2)
|
In December 2012, the subsidiary IPP made its first issuance of public debentures in single series of 60,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
November 16, 2017
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
3)
|
In January 2014, the subsidiary IPP made its second issuance of public debentures in single series of 80,000 simple nonconvertible into shares, unsecured, nominative and registered debentures, which main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
December 20, 2018
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
4)
|
In March 2015, the Company made its fifth 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$ 10,000.00
|
Final maturity:
|
March 16, 2018
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.25% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
h.
|
Export Credit Note
|
i.
|
Finance Leases
|
03/31/2015
|
||||||||||||||||||||
LPG bottling
facilities
|
IT
equipment
|
Vehicles
|
Furniture, machinery and equipment
|
Total
|
||||||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
23,513 | 757 | 1,475 | 1,232 | 26,977 | |||||||||||||||
Financing (present value)
|
45,445 | 709 | 100 | 42 | 46,296 | |||||||||||||||
Current
|
1,973 | 401 | 95 | 42 | 2,511 | |||||||||||||||
Non-current
|
43,472 | 308 | 5 | - | 43,785 |
12/31/2014
|
||||||||||||||||||||
LPG bottling
facilities
|
IT
equipment
|
Vehicles
|
Furniture, machinery and equipment
|
Total
|
||||||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
24,720 | 883 | 1,483 | 1,283 | 28,369 | |||||||||||||||
Financing (present value)
|
45,883 | 874 | 163 | 124 | 47,044 | |||||||||||||||
Current
|
1,950 | 515 | 145 | 124 | 2,734 | |||||||||||||||
Non-current
|
43,933 | 359 | 18 | - | 44,310 |
03/31/2015
|
||||||||||||||||||||
LPG bottling
facilities
|
IT
equipment
|
Vehicles
|
Furniture and utensils
|
Total
|
||||||||||||||||
Up to 1 year
|
4,238 | 442 | 101 | 39 | 4,820 | |||||||||||||||
From 1 to 2 years
|
4,238 | 295 | 5 | - | 4,538 | |||||||||||||||
From 2 to 3 years
|
4,238 | 78 | - | - | 4,316 | |||||||||||||||
From 3 to 4 years
|
4,238 | - | - | - | 4,238 | |||||||||||||||
From 4 to 5 years
|
4,238 | - | - | - | 4,238 | |||||||||||||||
More than 5 years
|
46,967 | - | - | - | 46,967 | |||||||||||||||
Total
|
68,157 | 815 | 106 | 39 | 69,117 |
12/31/2014
|
||||||||||||||||||||
LPG bottling
facilities
|
IT
equipment
|
Vehicles
|
Furniture and utensils
|
Total
|
||||||||||||||||
Up to 1 year
|
4,238 | 566 | 155 | 123 | 5,082 | |||||||||||||||
From 1 to 2 years
|
4,238 | 288 | 18 | - | 4,544 | |||||||||||||||
From 2 to 3 years
|
4,238 | 155 | - | - | 4,393 | |||||||||||||||
From 3 to 4 years
|
4,238 | - | - | - | 4,238 | |||||||||||||||
From 4 to 5 years
|
4,238 | - | - | - | 4,238 | |||||||||||||||
More than 5 years
|
48,024 | - | - | - | 48,024 | |||||||||||||||
Total
|
69,214 | 1,009 | 173 | 123 | 70,519 |
j.
|
Transaction Costs
|
Effective rate of transaction costs (% p.a.)
|
Balance on 12/31/2014
|
Incurred cost
|
Amortization
|
Balance on
03/31/2015
|
||||||||||||||||
Banco do Brasil (f)
|
0.4 | 14,474 | - | (1,050 | ) | 13,424 | ||||||||||||||
Foreign Loans (c)
|
0.4 | 3,016 | - | (102 | ) | 2,914 | ||||||||||||||
Debentures (g)
|
0.0 | 2,157 | 958 | (876 | ) | 2,239 | ||||||||||||||
Notes in the foreign market (b)
|
0.2 | 1,309 | - | (123 | ) | 1,186 | ||||||||||||||
Other
|
0.7 | 318 | 165 | - | 483 | |||||||||||||||
Total
|
21,274 | 1,123 | (2,151 | ) | 20,246 |
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)
|
2,659 | 2,819 | 3,364 | 3,992 | 590 | - | 13,424 | |||||||||||||||||||||
Foreign Loans (c)
|
1,435 | 1,195 | 284 | - | - | - | 2,914 | |||||||||||||||||||||
Debentures (g)
|
593 | 663 | 720 | 263 | - | - | 2,239 | |||||||||||||||||||||
Notes in the foreign market (b)
|
1,186 | - | - | - | - | - | 1,186 | |||||||||||||||||||||
Other
|
150 | 171 | 112 | 29 | 17 | 4 | 483 | |||||||||||||||||||||
Total
|
6,023 | 4,848 | 4,480 | 4,284 | 607 | 4 | 20,246 |
l.
|
Guarantees
|
15
|
Trade Payables (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||
Domestic suppliers
|
1,050,785
|
1,196,876
|
||||||
Foreign suppliers
|
72,915
|
82,626
|
||||||
1,123,700
|
1,279,502
|
16
|
Salaries and Related Charges (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||
Provisions on payroll
|
132,811 | 128,181 | ||||||
Profit sharing, bonus and premium
|
50,385 | 108,632 | ||||||
Social charges
|
42,315 | 44,747 | ||||||
Salaries and related payments
|
12,074 | 10,904 | ||||||
Benefits
|
1,514 | 1,617 | ||||||
Others
|
2,000 | 498 | ||||||
241,099 | 294,579 |
17
|
Taxes Payable (Consolidated)
|
03/31/2015
|
12/31/2014
|
||||||
ICMS
|
117,073
|
93,761
|
|||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico,
Oxiteno Andina and Oxiteno Uruguay
|
11,473
|
14,822
|
|||||
Income Tax Withholding (IRRF)
|
11,379
|
2,267
|
|||||
PIS and COFINS
|
10,718
|
11,922
|
|||||
ISS
|
5,522
|
6,304
|
|||||
IPI
|
2,631
|
3,858
|
|||||
National Institute of Social Security (INSS)
|
2,151
|
2,991
|
|||||
Others
|
3,541
|
2,910
|
|||||
164,488
|
138,835
|
18
|
Provision for Asset Retirement Obligation – Fuel Tanks (Consolidated)
|
03/31/2015
|
03/31/2014
|
|||||||
Initial Balance
|
70,802 | 69,661 | ||||||
Additions (new tanks)
|
190 | 145 | ||||||
Expense with tanks removed
|
(1,020 | ) | (998 | ) | ||||
Accretion expense
|
2,300 | 639 | ||||||
Final Balance
|
72,272 | 69,447 | ||||||
Current
|
4,999 | 4,416 | ||||||
Non-current
|
67,273 | 65,031 |
19
|
Deferred Revenue (Consolidated)
|
03/31/2015
|
12/31/2014
|
|||||||
‘am/pm’ and Jet Oil franchising upfront fee
|
14,166
|
14,785
|
||||||
Loyalty program “Km de Vantagens”
|
9,152
|
10,025
|
||||||
Loyalty program “Club Extra”
|
6,756
|
6,349
|
||||||
30,074
|
31,159
|
|||||||
Current
|
21,215
|
23,450
|
||||||
Non-current
|
8,859
|
7,709
|
20
|
Shareholders’ Equity
|
a.
|
Share Capital
|
b.
|
Treasury Shares
|
c.
|
Capital Reserve
|
d.
|
Revaluation Reserve
|
e.
|
Profit Reserves
|
f.
|
Other Comprehensive Income
|
Valuation adjustments
|
||||||||||||||||
Fair value of financial investment available for sale
|
Actuarial gains of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||||||||||
Balance as of December 31, 2014
|
51 | 7,098 | 7,149 | 43,192 | ||||||||||||
Translation of foreign subsidiaries, including the exchange rate effect of hedge of investments
|
- | - | - | 51,656 | ||||||||||||
Changes in fair value
|
13,222 | - | 13,222 | - | ||||||||||||
Balance as of March 31, 2015
|
13,273 | 7,098 | 20,371 | 94,848 |
Valuation adjustments
|
||||||||||||||||
Fair value of financial investment available for sale
|
Actuarial gains of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||||||||||
Balance as of December 31, 2013
|
5 | 5,423 | 5,428 | 38,076 | ||||||||||||
Translation of foreign subsidiaries, including the exchange rate effect of hedge of investments
|
- | - | - | 6,220 | ||||||||||||
Changes in fair value
|
48 | - | 48 | - | ||||||||||||
Balance as of March 31, 2014
|
53 | 5,423 | 5,476 | 44,296 |
g.
|
Dividends
|
21
|
Segment Information
|
03/31/2015
|
03/31/2014
|
|||||||
Net revenue from sales and services:
|
||||||||
Ultragaz
|
1,037,884
|
929,200
|
||||||
Ipiranga
|
15,118,296
|
13,921,416
|
||||||
Oxiteno
|
852,774
|
840,259
|
||||||
Ultracargo
|
92,327
|
85,530
|
||||||
Extrafarma
|
318,513
|
180,907 (1)
|
||||||
Others (2)
|
10,267
|
9,670
|
||||||
Intersegment sales
|
(26,421)
|
(20,118)
|
||||||
Total
|
17,403,640
|
15,946,864
|
||||||
Intersegment sales:
|
||||||||
Ultragaz
|
855
|
340
|
||||||
Ipiranga
|
-
|
-
|
||||||
Oxiteno
|
684
|
475
|
||||||
Ultracargo
|
14,672
|
9,695
|
||||||
Extrafarma
|
-
|
-
|
||||||
Others (2)
|
10,210
|
9,608
|
||||||
Total
|
26,421
|
20,118
|
||||||
Net revenue from sales and services, excluding intersegment sales:
|
||||||||
Ultragaz
|
1,037,029
|
928,860
|
||||||
Ipiranga
|
15,118,296
|
13,921,416
|
||||||
Oxiteno
|
852,090
|
839,784
|
||||||
Ultracargo
|
77,655
|
75,835
|
||||||
Extrafarma
|
318,513
|
180,907 (1)
|
||||||
Others (2)
|
57
|
62
|
||||||
Total
|
17,403,640
|
15,946,864
|
03/31/2015
|
03/31/2014
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
38,156
|
27,607
|
||||||
Ipiranga
|
569,123
|
368,016
|
||||||
Oxiteno
|
110,562
|
75,684
|
||||||
Ultracargo
|
37,206
|
28,755
|
||||||
Extrafarma
|
16
|
8,506 (1)
|
||||||
Others (2)
|
(1,448)
|
(18,269)
|
||||||
Total
|
753,615
|
490,299
|
||||||
Share of profit of joint-ventures and associates:
|
||||||||
Ultragaz
|
(14)
|
-
|
||||||
Ipiranga
|
(4,999)
|
(3,252)
|
||||||
Oxiteno
|
(968)
|
68
|
||||||
Ultracargo
|
125
|
268
|
||||||
Others (2)
|
2,940
|
349
|
||||||
Total
|
(2,916)
|
(2,567)
|
||||||
Financial income
|
103,458
|
90,426
|
||||||
Financial expenses
|
(284,701)
|
(205,195)
|
||||||
Income before income and social contribution taxes
|
569,456
|
372,963
|
||||||
Additions to property, plant, and equipment and intangible assets:
|
||||||||
Ultragaz
|
70,633
|
35,955
|
||||||
Ipiranga
|
103,461
|
82,636
|
||||||
Oxiteno
|
17,895
|
19,771
|
||||||
Ultracargo
|
3,345
|
4,316
|
||||||
Extrafarma
|
15,652
|
3,129 (1)
|
||||||
Others (2)
|
4,171
|
3,933
|
||||||
Total additions to property, plant, and equipment and intangible assets (see Notes 12 and 13)
|
215,157
|
149,740
|
||||||
Asset retirement obligation – fuel tanks (see Note 18)
|
(190)
|
(145)
|
||||||
Capitalized borrowing costs
|
(5,797)
|
(1,344)
|
||||||
Total investments in property, plant, and equipment and intangible assets (cash flow)
|
209,170
|
148,251
|
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
34,176
|
33,345
|
||||||
Ipiranga
|
145,162
|
130,529
|
||||||
Oxiteno
|
34,979
|
32,948
|
||||||
Ultracargo
|
10,369
|
12,316
|
||||||
Extrafarma
|
5,109
|
1,987 (1)
|
||||||
Others (2)
|
6,080
|
3,158
|
||||||
Total
|
235,875
|
214,283
|
03/31/2015
|
12/31/2014
|
|||||||
Total assets (excluding intersegment account balances):
|
||||||||
Ultragaz
|
2,864,887 | 2,701,673 | ||||||
Ipiranga
|
9,293,329 | 9,138,758 | ||||||
Oxiteno
|
4,401,972 | 4,229,501 | ||||||
Ultracargo
|
1,323,748 | 1,382,969 | ||||||
Extrafarma
|
611,558 | 602,409 | ||||||
Others (2)
|
1,438,185 | 1,425,072 | ||||||
Total
|
19,933,679 | 19,480,382 |
03/31/2015 (1)
|
12/31/2014
|
|||||||
United States of America
|
164,624
|
137,470
|
||||||
Mexico
|
124,832
|
107,554
|
||||||
Uruguay
|
66,335
|
55,855
|
||||||
Venezuela
|
20,817
|
18,763
|
03/31/2015
|
03/31/2014
|
|||||||
Net revenue:
|
||||||||
Brazil
|
17,152,702
|
15,726,692
|
||||||
Mexico
|
42,049
|
34,350
|
||||||
Venezuela
|
28,914
|
17,976
|
||||||
Other Latin American countries
|
88,254
|
84,539
|
||||||
United States of America and Canada
|
43,771
|
35,091
|
||||||
Far East
|
17,533
|
12,224
|
||||||
Europe
|
19,032
|
23,209
|
||||||
Others
|
11,385
|
12,783
|
||||||
Total
|
17,403,640
|
15,946,864
|
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, which is 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, fundraising, 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
|
03/31/2015
|
12/31/2014
|
||||||
Assets in foreign currency
|
||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
759.1
|
594.9
|
||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
202.7
|
190.3
|
||||||
Net investments in foreign subsidiaries (except cash, cash equivalents, financial investments, trade receivables, financing, and payables)
|
575.8
|
507.3
|
||||||
1,537.6
|
1,292.5
|
|||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(2,488.0)
|
(1,867.2)
|
||||||
Payables arising from imports, net of advances to foreign suppliers
|
(43.4)
|
(70.6)
|
||||||
(2,531.4)
|
(1,937.8)
|
|||||||
Foreign currency hedging instruments
|
1,320.3
|
783.3
|
||||||
Net asset position – Total
|
326.5
|
138.0
|
In millions of Brazilian Reais
|
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
||||||||||||
(1) Income statement effect
|
Real devaluation
|
(16.5)
|
(41.4)
|
(82.7)
|
||||||||||
(2) Shareholders’ equity effect
|
49.2
|
123.0
|
246.0
|
|||||||||||
(1) + (2)
|
Net effect
|
32.7
|
81.6
|
163.3
|
||||||||||
(3) Income statement effect
|
Real appreciation
|
16.5
|
41.4
|
82.7
|
||||||||||
(4) Shareholders’ equity effect
|
(49.2)
|
(123.0)
|
(246.0)
|
|||||||||||
(3) + (4)
|
Net effect
|
(32.7)
|
(81.6)
|
(163.3)
|
Note
|
03/31/2015
|
12/31/2014
|
|||||||
CDI
|
|||||||||
Cash equivalents
|
4
|
2,333.2
|
2,690.6
|
||||||
Financial investments
|
4
|
593.9
|
902.7
|
||||||
Asset position of foreign exchange hedging instruments - CDI
|
22
|
167.8
|
114.2
|
||||||
Loans and debentures
|
14
|
(5,144.2)
|
(5,157.9)
|
||||||
Liability position of foreign exchange hedging instruments - CDI
|
22
|
(1,186.1)
|
(749.6)
|
||||||
Liability position of hedging instruments from pre-fixed interest to CDI
|
22
|
(498.9)
|
(486.1)
|
||||||
Net liability position in CDI
|
(3,734.3)
|
(2,686.1)
|
|||||||
TJLP
|
|||||||||
Loans –TJLP
|
14
|
(510.0)
|
(540.5)
|
||||||
Net liability position in TJLP
|
(510.0)
|
(540.5)
|
|||||||
LIBOR
|
|||||||||
Asset position of foreign exchange hedging instruments - LIBOR
|
22
|
904.0
|
761.8
|
||||||
Loans - LIBOR
|
14
|
(971.6)
|
(814.3)
|
||||||
Net liability position in LIBOR
|
(67.6)
|
(52.5)
|
|||||||
TIIE
|
|||||||||
Loans - TIIE
|
14
|
(60.9)
|
(32.3)
|
||||||
Net liability position in TIIE
|
(60.9)
|
(32.3)
|
|||||||
SELIC
|
|||||||||
Loans – SELIC
|
14
|
(2.0)
|
-
|
||||||
Net liability position in SELIC
|
(2.0)
|
-
|
|||||||
Total net liability position exposed to floating interest
|
(4,374.8)
|
(3,311.4)
|
In millions of Brazilian Reais
|
||||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
|||||||||||
10%
|
25%
|
50%
|
||||||||||||
Exposure of interest rate risk
|
||||||||||||||
Interest effect on cash equivalents and financial investments
|
Increase in CDI
|
9.9
|
23.0
|
44.7
|
||||||||||
Foreign exchange hedging instruments (assets in CDI) effect
|
Increase in CDI
|
0.3
|
0.7
|
1.3
|
||||||||||
Interest effect on debt in CDI
|
Increase in CDI
|
(17.0)
|
(40.2)
|
(79.0)
|
||||||||||
Interest rate hedging instruments (liabilities in CDI) effect
|
Increase in CDI
|
(4.0)
|
(10.0)
|
(19.9)
|
||||||||||
Incremental expenses
|
(10.8)
|
(26.5)
|
(52.9)
|
|||||||||||
Interest effect on debt in TJLP
|
Increase in TJLP
|
(0.7)
|
(1.7)
|
(3.5)
|
||||||||||
Incremental expenses
|
(0.7)
|
(1.7)
|
(3.5)
|
|||||||||||
Foreign exchange hedging instruments (assets in LIBOR) effect
|
Increase in LIBOR
|
0.1
|
0.1
|
0.3
|
||||||||||
Interest effect on debt in LIBOR
|
Increase in LIBOR
|
(0.1)
|
(0.1)
|
(0.3)
|
||||||||||
Incremental expenses
|
-
|
-
|
- | |||||||||||
Interest effect on debt in TIIE
|
Increase in TIIE
|
-
|
(0.1)
|
(0.2)
|
||||||||||
Incremental expenses
|
-
|
(0.1)
|
(0.2)
|
|||||||||||
Interest effect on debt in SELIC
|
Increase in SELIC
|
-
|
-
|
-
|
||||||||||
Incremental expenses
|
-
|
-
|
-
|
03/31/2015
|
12/31/2014
|
|||||||
Ipiranga
|
138,971
|
136,104
|
||||||
Ultragaz
|
24,731
|
24,140
|
||||||
Oxiteno
|
12,075
|
4,522
|
||||||
Extrafarma
|
7,598
|
11,067
|
||||||
Ultracargo
|
2,945
|
2,611
|
||||||
Total
|
186,320
|
178,444
|
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)
|
11,462.3
|
3,162.2
|
5,159.1
|
3,058.4
|
82.6
|
|||||||||||||||
Currency and interest rate hedging instruments (3)
|
161.0
|
91.8
|
69.2
|
-
|
-
|
|||||||||||||||
Trade payables
|
1,123.7
|
1,123.7
|
-
|
-
|
-
|
Notional amount1
|
Fair value
|
Amounts receivable
|
Amounts payable
|
|||||||
Hedging instruments
|
Counterparty
|
Maturity
|
||||||||
03/31/2015
|
12/31/2014
|
03/31/2015
|
12/31/2014
|
03/31/2015
|
||||||
R$
million
|
R$
million
|
R$ million
|
R$ million
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars
|
Bradesco, BTMU, Itaú, JP Morgan, Santander
|
|||||||||
Receivables in U.S. dollars (LIBOR)
|
Apr 2015 to Sep 2017
|
US$ 290.0
|
US$ 290.0
|
904.0
|
761.8
|
904.0
|
-
|
|||
Receivables in U.S. dollars (Fixed)
|
US$ 183.7
|
US$ 50.6
|
583.5
|
136.6
|
583.5
|
-
|
||||
Payables in CDI interest rate
|
US$ (473.7)
|
US$ (340.6)
|
(1,186.1)
|
(749.1)
|
-
|
1,186.1
|
||||
Total result
|
-
|
-
|
301.4
|
149.3
|
1,487.5
|
1,186.1
|
||||
b.1 and b.2 – Exchange rate swaps payable in U.S. dollars + COUPON
|
Bradesco, Citibank, Itaú, Santander
|
Apr 2015 to Jun 2015
|
||||||||
Receivables in CDI interest rates
|
US$ 52.6
|
US$ 42.9
|
167.8
|
114.2
|
167.8
|
-
|
||||
Payables in U.S. dollars (Fixed)
|
US$ (52.6)
|
US$ (42.9)
|
(167.2)
|
(115.6)
|
-
|
167.2
|
||||
Total result
|
-
|
-
|
0.6
|
(1.4)
|
167.8
|
167.2
|
||||
c – Interest rate swaps in R$
|
Banco do Brasil, Itaú
|
May 2015 to
Aug 2016
|
||||||||
Receivables in fixed interest rate
|
R$ 327.5
|
R$ 327.5
|
546.3
|
532.0
|
546.3
|
-
|
||||
Payables in CDI interest rate
|
R$ (327.5)
|
R$ (327.5)
|
(498.9)
|
(486.1)
|
-
|
498.9
|
||||
Total result
|
-
|
-
|
47.4
|
45.9
|
546.3
|
498.9
|
||||
d – Exchange rate swaps receivable in Euros
|
||||||||||
Receivables in Euros (Fixed)
|
Itaú
|
-
|
-
|
€ 0.2
|
-
|
0.5
|
-
|
-
|
||
Payables in CDI interest rate
|
-
|
€ (0.2)
|
-
|
(0.5)
|
-
|
-
|
||||
Total result
|
-
|
-
|
-
|
-
|
-
|
-
|
||||
Total gross result
|
349.4
|
193.8
|
2,201.6
|
1,852.2
|
||||||
Income tax
|
(70.5)
|
(36.7)
|
(70.4)
|
-
|
||||||
Total net result
|
278.9
|
157.1
|
2,131.2
|
1,852.2
|
||||||
Positive result (see Note 4)
|
302.8
|
164.5
|
||||||||
Negative result (see Note 14)
|
(23.9)
|
(7.4)
|
R$ million
|
||||||||
03/31/2015
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(29.7 | ) | 10.8 | |||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
(0.4 | ) | (14.0 | ) | ||||
c – Interest rate swaps in R$ (iii)
|
1.4 | - | ||||||
Total
|
(28.7 | ) | (3.2 | ) |
R$ million
|
||||||||
03/31/2014
|
12/31/2014
|
|||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(10.8 | ) | - | |||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
5.8 | (7.3 | ) | |||||
c – Interest rate swaps in R$ (iii)
|
6.6 | - | ||||||
Total
|
1.6 | (7.3 | ) |
03/31/2015 |
12/31/2014
|
||||||||||||
Category
|
Note
|
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
||||||||
Financial assets:
|
|||||||||||||
Cash and cash equivalents
|
|||||||||||||
Cash and bank deposits
|
Loans and receivables
|
4
|
139,179
|
139,179
|
133,296
|
133,296
|
|||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,333,198
|
2,333,198
|
2,690,638
|
2,690,638
|
|||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
21,618
|
21,618
|
3,435
|
3,435
|
|||||||
Financial investments
|
|||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
583,244
|
583,244
|
892,065
|
892,065
|
|||||||
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
|
628,724
|
628,724
|
505,574
|
505,574
|
|||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
302,804
|
302,804
|
164,496
|
164,496
|
|||||||
Total
|
4,019,385
|
4,019,385
|
4,400,122
|
4,400,122
|
|||||||||
Financial liabilities:
|
|||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,477,567
|
1,477,567
|
1,132,644
|
1,132,644
|
|||||||
Financing
|
Measured at amortized cost
|
14
|
5,174,396
|
5,153,370
|
4,904,248
|
4,878,005
|
|||||||
Debentures
|
Measured at amortized cost
|
14
|
2,255,920
|
2,252,908
|
2,283,852
|
2,281,353
|
|||||||
Finance leases
|
Measured at amortized cost
|
14
|
46,296
|
46,296
|
47,044
|
47,044
|
|||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
23,872
|
23,872
|
7,424
|
7,424
|
|||||||
Subscription warrants – indemnification
|
Measured at fair value through profit or loss
|
3.a
|
128,185
|
128,185
|
92,072
|
92,072
|
|||||||
Total
|
9,106,236
|
9,082,198
|
8,467,284
|
8,438,542
|
•
|
The fair value of cash and bank deposit 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.
|
|
•
|
The subscription warrants – indemnification were measured based on the share price of Ultrapar (UGPA3) at the reporting date.
|
(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
|
03/31/2015
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Cash and banks
|
Loans and receivables
|
4
|
139,179
|
139,179
|
-
|
-
|
||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,333,198
|
2,333,198
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
21,618
|
21,618
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
583,244
|
583,244
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4
|
10,618
|
10,618
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
628,724
|
143,333
|
485,391
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
302,804
|
-
|
302,804
|
-
|
||||||||||||||
Total
|
4,019,385
|
3,231,190
|
788,195
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,477,567
|
-
|
1,477,567
|
-
|
||||||||||||||
Financing
|
Measured at amortized cost
|
14
|
5,153,370
|
840,366
|
4,313,004
|
-
|
||||||||||||||
Debentures
|
Measured at amortized cost
|
14
|
2,252,908
|
-
|
2,252,908
|
-
|
||||||||||||||
Finance leases
|
Measured at amortized cost
|
14
|
46,296
|
-
|
46,296
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
23,872
|
-
|
23,872
|
-
|
||||||||||||||
Subscription warrants – indemnification (1)
|
Measured at fair value through profit or loss
|
3.a
|
128,185
|
-
|
128,185
|
-
|
||||||||||||||
Total
|
9,082,198
|
840,366
|
8,241,832
|
-
|
Category
|
Note
|
12/31/2014
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Cash and banks
|
Loans and receivables
|
4
|
133,296
|
133,296
|
-
|
-
|
||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,690,638
|
2,690,638
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
3,435
|
3,435
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
892,065
|
892,065
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4
|
10,618
|
10,618
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
505,574
|
146,782
|
358,792
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
164,496
|
-
|
164,496
|
-
|
||||||||||||||
Total
|
4,400,122
|
3,876,834
|
523,288
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,132,644
|
-
|
1,132,644
|
-
|
||||||||||||||
Financing
|
Measured at amortized cost
|
14
|
4,878,005
|
707,281
|
4,170,724
|
-
|
||||||||||||||
Debentures
|
Measured at amortized cost
|
14
|
2,281,353
|
-
|
2,281,353
|
-
|
||||||||||||||
Finance leases
|
Measured at amortized cost
|
14
|
47,044
|
-
|
47,044
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
7,424
|
-
|
7,424
|
-
|
||||||||||||||
Subscription warrants – indemnification (1)
|
Measured at fair value through profit or loss
|
3.a
|
92,072
|
-
|
92,072
|
-
|
||||||||||||||
Total
|
8,438,542
|
707,281
|
7,731,261
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
241,793
|
682,718
|
1,123,643
|
||||||||||
(2) Debts/firm commitments in dollars
|
appreciation
|
(241,771)
|
(682,664)
|
(1,123,557)
|
||||||||||
(1)+(2)
|
Net effect
|
22
|
54
|
86
|
||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(1,099)
|
41,385
|
83,869
|
||||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
1,099
|
(41,385)
|
(83,869)
|
||||||||||
(3)+(4)
|
Net effect
|
-
|
-
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in R$)
|
||||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
-
|
2,842
|
5,815
|
||||||||||
(2) Fixed rate financing
|
Pre-fixed rate
|
-
|
(2,845)
|
(5,820)
|
||||||||||
(1)+(2)
|
Net effect
|
-
|
(3)
|
(5)
|
23
|
Provisions, Contingencies and Commitments (Consolidated)
|
a.
|
Provisions for tax, civil, and labor risks
|
Provisions
|
Balance on 12/31/2014
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance on 03/31/2015
|
|||||
IRPJ and CSLL (i)
|
406,478
|
-
|
-
|
7,466
|
413,944
|
|||||
PIS and COFINS (ii)
|
119,237
|
-
|
-
|
2,020
|
121,257
|
|||||
ICMS
|
20,829
|
-
|
-
|
102
|
20,931
|
|||||
Social security
|
10,483
|
179
|
(21)
|
159
|
10,800
|
|||||
Civil litigation (iii)
|
58,336
|
77
|
(1,464)
|
17
|
56,966
|
|||||
Labor litigation (iv)
|
71,516
|
2,638
|
(1,605)
|
227
|
72,776
|
|||||
Other
|
562
|
9
|
(10)
|
4
|
565
|
|||||
Total
|
687,441
|
2,903
|
(3,100)
|
9,995
|
697,239
|
|||||
Current
|
64,169
|
69,283
|
||||||||
Non-current
|
623,272
|
627,956
|
b.
|
Tax Matters
|
c.
|
Civil Claims
|
d.
|
Labor Matters
|
e.
|
Contracts
|
Port
|
Minimum movement in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||
In tons of ethylene
|
38,133
|
52,048
|
44,352
|
52,196
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||
In tons of ethylene
|
10,965
|
10,964
|
9,116
|
10,471
|
f.
|
Insurance Coverage in Subsidiaries
|
Maximum
compensation
value (*)
|
||
Oxiteno
|
US$ 1,104
|
|
Ipiranga
|
R$ 705
|
|
Ultracargo
|
R$ 550
|
|
Ultragaz
|
R$ 250
|
|
Extrafarma
|
R$ 100
|
g.
|
Operating Lease Contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
|||||||||||||
March 31, 2015
|
22,595
|
23,765
|
-
|
46,360
|
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
March 31, 2015
|
payable
|
86,135
|
250,073
|
140,658
|
476,866
|
||||||||||||
receivable
|
(50,064)
|
(152,842)
|
(95,315)
|
(298,221)
|
24.
|
Employee Benefits and Private Pension Plan (Consolidated)
|
a.
|
ULTRAPREV- Associaçăo de Previdência Complementar
|
b.
|
Post-employment Benefits
|
03/31/2015
|
12/31/2014
|
|||||||
Health and dental care plan
|
29,344
|
28,521
|
||||||
FGTS Penalty
|
52,885
|
50,881
|
||||||
Bonus
|
26,326
|
25,288
|
||||||
Life insurance
|
15,522
|
15,101
|
||||||
Total
|
124,077
|
119,791
|
||||||
Current
|
11,412
|
11,419
|
||||||
Non-current
|
112,665
|
108,372
|
25
|
Revenue from Sale and Services (Consolidated)
|
03/31/2015
|
03/31/2014
|
|||||||
Gross revenue from sale
|
17,799,847
|
16,286,765
|
||||||
Gross revenue from services
|
148,822
|
141,194
|
||||||
Sales tax
|
(460,137)
|
(395,949)
|
||||||
Discounts and sales returns
|
(85,978)
|
(83,590)
|
||||||
Deferred revenue (see Note 19)
|
1,086
|
(1,556)
|
||||||
Net revenue from sales and services
|
17,403,640
|
15,946,864
|
26
|
Expenses by Nature (Consolidated)
|
03/31/2015
|
03/31/2014
|
|||||||
Raw materials and materials for use and consumption
|
15,567,150
|
14,412,245
|
||||||
Personnel expenses
|
438,564
|
396,319
|
||||||
Freight and storage
|
241,792
|
239,932
|
||||||
Depreciation and amortization
|
235,875
|
214,283
|
||||||
Advertising and marketing
|
52,188
|
61,978
|
||||||
Services provided by third parties
|
42,408
|
54,032
|
||||||
Lease of real estate and equipment
|
33,572
|
25,654
|
||||||
Other expenses
|
82,194
|
79,164
|
||||||
Total
|
16,693,743
|
15,483,607
|
||||||
Classified as:
|
||||||||
Cost of products and services sold
|
15,821,547
|
14,674,871
|
||||||
Selling and marketing
|
584,204
|
504,836
|
||||||
General and administrative
|
287,992
|
303,900
|
||||||
Total
|
16,693,743
|
15,483,607
|
27
|
Other Operating Income, Net (Consolidated)
|
03/31/2015
|
03/31/2014
|
|||||||
Commercial partnerships
|
9,007 | 8,444 | ||||||
Merchandising
|
8,192 | 8,029 | ||||||
Loyalty program
|
3,377 | 1,658 | ||||||
Others
|
882 | 1,883 | ||||||
Other operating income, net
|
21,458 | 20,014 |
28
|
Gain on Disposal of Property, Plant and Equipment and Intangibles (Consolidated)
|
29
|
Financial Income (Expense)
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2015
|
03/31/2014
|
03/31/2015
|
03/31/2014
|
|||||||||||||
Financial income:
|
||||||||||||||||
Interest on financial investments
|
39,386
|
29,996
|
86,596
|
74,389
|
||||||||||||
Interest from customers
|
-
|
-
|
15,910
|
15,035
|
||||||||||||
Other financial income
|
8
|
-
|
952
|
1,002
|
||||||||||||
39,394
|
29,996
|
103,458
|
90,426
|
|||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
-
|
-
|
(123,177)
|
(108,554)
|
||||||||||||
Interest on debentures
|
(26,925)
|
(22,917)
|
(69,852)
|
(57,499)
|
||||||||||||
Interest on finance leases
|
-
|
-
|
(657)
|
(624)
|
||||||||||||
Bank charges, financial transactions tax, and other charges
|
1,012
|
639
|
(11,001)
|
(11,177)
|
||||||||||||
Exchange variation, net of gains and losses with derivative instruments
|
-
|
-
|
(40,850)
|
(18,025)
|
||||||||||||
Changes in subscription warranty - indemnification (see Note 3.a)
|
(36,112)
|
(8,401)
|
(36,112)
|
(8,401)
|
||||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
(6)
|
(4)
|
(3,052)
|
(915)
|
||||||||||||
(62,031)
|
(30,683)
|
(284,701)
|
(205,195)
|
|||||||||||||
Financial income (expense)
|
(22,637)
|
(687)
|
(181,243)
|
(114,769)
|
30
|
Earnings per Share (Parent and Consolidated)
|
Basic Earnings per Share
|
03/31/2015
|
03/31/2014
|
||||||
Net income for the period of the Company
|
384,871
|
246,923
|
||||||
Weighted average shares outstanding (in thousands)
|
545,957
|
542,670
|
||||||
Basic earnings per share –R$
|
0.7049
|
0.4550
|
Diluted Earnings per Share
|
03/31/2015
|
03/31/2014
|
||||||
Net income for the period of the Company
|
384,871
|
246,923
|
||||||
Weighted average shares outstanding (in thousands), including deferred stock plan and subscription warrants - indemnification
|
550,226
|
546,810
|
||||||
Diluted earnings per share –R$
|
0.6995
|
0.4516
|
Weighted Average Shares Outstanding (in thousands)
|
03/31/2015
|
03/31/2014
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
545,957
|
542,670
|
||||||
Dilution effect
|
||||||||
Subscription warrants - indemnification
|
2,126
|
2,126
|
||||||
Deferred Stock Plan
|
2,143
|
2,014
|
||||||
Weighted average shares outstanding for diluted per share calculation:
|
550,226
|
546,810
|
31
|
Subsequent event
|
(R$ million)
|
1Q15
|
1Q14
|
4Q14
|
Variation
1Q15 X 1Q14
|
Variation
1Q15 X 4Q14
|
Net revenue from sales and services
|
17,403.6
|
15,946.9
|
17,822.3
|
9%
|
-2%
|
Cost of products and services sold
|
(15,821.5)
|
(14,674.9)
|
(16,332.5)
|
8%
|
-3%
|
Gross profit
|
1,582.1
|
1,272.0
|
1,489.8
|
24%
|
6%
|
Selling, marketing, general and administrative expenses
|
(872.2)
|
(808.7)
|
(871.1)
|
8%
|
0%
|
Other operating income, net
|
21.5
|
20.0
|
44.5
|
7%
|
-52%
|
Gain on disposal of property, plant and equipment and intangibles
|
22.3
|
7.0
|
21.8
|
217%
|
2%
|
Operating income
|
753.6
|
490.3
|
684.9
|
54%
|
10%
|
Financial expenses, net
|
(181.2)
|
(114.8)
|
(124.7)
|
58%
|
45%
|
Share of profit of joint ventures and associates
|
(2.9)
|
(2.6)
|
(5.7)
|
14%
|
-49%
|
Income before income and social contribution taxes
|
569.5
|
373.0
|
554.6
|
53%
|
3%
|
Income and social contribution taxes – current and deferred
|
(198.5)
|
(137.1)
|
(198.8)
|
45%
|
0%
|
Income and social contribution taxes – tax incentives
|
15.7
|
13.4
|
16.0
|
17%
|
-2%
|
Net income
|
386.6
|
249.3
|
371.8
|
55%
|
4%
|
Net income attributable to Ultrapar
|
384.9
|
246.9
|
369.4
|
56%
|
4%
|
Net income attributable to non-controlling interests in subsidiaries
|
1.7
|
2.4
|
2.4
|
-26%
|
-26%
|
EBITDA (*)
|
986.6
|
702.0
|
915.6
|
41%
|
8%
|
Volume – LPG sales – thousand tons
|
403.3
|
392.0
|
429.8
|
3%
|
-6%
|
Volume – Fuels sales – thousand of cubic meters
|
6,129.9
|
6,067.5
|
6,715.2
|
1%
|
-9%
|
Volume – Chemicals sales – thousand tons
|
175.1
|
190.9
|
193.9
|
-8%
|
-10%
|
R$ million
|
1Q15
|
1Q14
|
4Q14
|
Variation
1Q15 X 1Q14
|
Variation
1Q15 X 4Q14
|
Ultrapar
|
986.6
|
702.0
|
915.6
|
41%
|
8%
|
Ipiranga
|
714.5
|
498.7
|
711.5
|
43%
|
0%
|
Oxiteno
|
144.6
|
108.7
|
97.8
|
33%
|
48%
|
Ultragaz
|
72.3
|
61.0
|
81.8
|
19%
|
-12%
|
Ultracargo
|
47.7
|
41.3
|
37.8
|
15%
|
26%
|
Extrafarma
|
5.1
|
10.5
|
3.3
|
-51%
|
54%
|
|
(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, in accordance with ICVM 527/12. 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
|
1Q15
|
1Q14
|
4Q14
|
Net income
|
386.6
|
249.3
|
371.8
|
(+) Income tax and social contribution
|
182.8
|
123.7
|
182.8
|
(+) Net financial expenses
|
181.2
|
114.8
|
124.7
|
(+) Depreciation and amortization
|
235.9
|
214.3
|
236.4
|
EBITDA
|
986.6
|
702.0
|
915.6
|
Results conference call
Brazilian conference call
May 8, 2015
10:00 a.m. (US EST)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
May 8, 2015
11:30 a.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: +1 877 317 6776
International participants: +1 412 317 6776
Code: Ultrapar
IR Contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA3 = R$ 64.83/share (03/31/15)
UGP = US$ 20.20/ADR (03/31/15)
|
Main highlights in 1Q15
|
|||
ü | WITH MORE THAN R$ 2 BILLION IN INVESTMENTS SINCE THE BEGINNING OF 2014, WE REACHED ANOTHER QUARTER OF EARNINGS GROWTH: | |||
· | NET REVENUES TOTAL R$ 17 BILLION IN 1Q15, A 9% GROWTH OVER 1Q14, WITH GROWTH IN ALL THE BUSINESSES. | |||
· | EBITDA REACHES R$ 987 MILLION IN 1Q15, UP 41% OVER 1Q14. | |||
· |
NET EARNINGS REACH R$ 387 MILLION IN 1Q15, UP 55% OVER 1Q14.
|
|||
ü | REPURCHASE PROGRAM TOTALS 1.9 MILLION SHARES IN THE QUARTER | |||
"As planned, we started 2015 reporting another quarter of earnings growth, continuing the trend seen in previous years. Such growth, even in a more challenging economic environment, is the result of consistent investments to strengthen and expand our businesses, of our corporate governance designed towards the alignment of interests and of Ultrapar's resilient nature, which allow for a consistent performance through the economic cycles. For 2015, we plan to continue investing in the growth and strengthening of Ultrapar, creating opportunities for our businesses and partners, providing our customers with more convenience and quality and creating value for the company."
Thilo Mannhardt – CEO
|
||||
R$ million
|
1Q15
|
1Q14
|
4Q14
|
D (%)
|
D (%)
|
1Q15v1Q14
|
1Q15v4Q14
|
||||
Net earnings
|
386.6
|
249.3
|
371.8
|
55%
|
4%
|
(+) Income and social contribution taxes
|
182.8
|
123.7
|
182.8
|
||
(+) Financial expenses (income), net
|
181.2
|
114.8
|
124.7
|
||
(+) Depreciation and amortization
|
235.9
|
214.3
|
236.4
|
||
EBITDA
|
986.6
|
702.0
|
915.6
|
41%
|
8%
|
Ultrapar – Consolidated data
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Net sales and services
|
17,404
|
15,947
|
17,822
|
9%
|
(2%)
|
Gross profit
|
1,582
|
1,272
|
1,490
|
24%
|
6%
|
Operating profit
|
754
|
490
|
685
|
54%
|
10%
|
EBITDA
|
987
|
702
|
916
|
41%
|
8%
|
Net earnings¹
|
387
|
249
|
372
|
55%
|
4%
|
Earnings attributable to Ultrapar per share²
|
0.70
|
0.45
|
0.67
|
55%
|
4%
|
Amounts in R$ million (except for EPS)
|
Ipiranga – Operational data
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Total volume (000 m³)
|
6,130
|
6,067
|
6,715
|
1%
|
(9%)
|
Diesel
|
3,043
|
3,133
|
3,365
|
(3%)
|
(10%)
|
Gasoline, ethanol and NGV
|
2,993
|
2,854
|
3,263
|
5%
|
(8%)
|
Other3
|
93
|
81
|
87
|
16%
|
7%
|
Oxiteno – Operational data
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Total volume (000 tons)
|
175
|
191
|
194
|
(8%)
|
(10%)
|
Product mix
|
|||||
Specialty chemicals
|
155
|
164
|
166
|
(6%)
|
(6%)
|
Glycols
|
20
|
26
|
28
|
(25%)
|
(29%)
|
Geographical mix
|
|||||
Sales in Brazil
|
127
|
137
|
139
|
(7%)
|
(9%)
|
Sales outside Brazil
|
48
|
54
|
55
|
(11%)
|
(13%)
|
Ultragaz – Operational data
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Total volume (000 tons)
|
403
|
392
|
430
|
3%
|
(6%)
|
Bottled
|
273
|
263
|
294
|
4%
|
(7%)
|
Bulk
|
130
|
129
|
136
|
1%
|
(5%)
|
Ultracargo – Operational data
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Effective storage4 (000 m3)
|
758
|
722
|
677
|
5%
|
12%
|
Extrafarma – Operational data5
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Gross revenues (R$ million)
|
338
|
190
|
346
|
78%
|
(2%)
|
Number of drugstores (end of period)
|
226
|
200
|
223
|
13%
|
1%
|
Macroeconomic indicators
|
1Q15
|
1Q14
|
4Q14
|
D (%)
1Q15v1Q14
|
D (%)
1Q15v4Q14
|
Average exchange rate (R$/US$)
|
2.86
|
2.36
|
2.55
|
21%
|
12%
|
Brazilian interbank interest rate (CDI)
|
2.8%
|
2.4%
|
2.8%
|
||
Inflation in the period (IPCA)
|
3.8%
|
2.2%
|
1.7%
|
Highlights
|
ü
|
Fire accident in a terminal operated by Ultracargo in Santos (SP) – On April 2, 2015, part of the storage facilities operated by Ultracargo in Santos, in the state of São Paulo, endured a nine-day fire that spread to six ethanol and gasoline tanks. The six tanks represented 4% of Ultracargo’s overall capacity in Brazil. There were no casualties and the cause of such accident and its impacts are still being investigated. Ultracargo maintains insurance policies to cover certain risks to which it is exposed. On April 9, 2015, the Santos municipal government suspended Ultracargo’s activities in that city. Ultracargo’s operations in Santos comprise two separate areas. On April 27, 2015, the authorization granted by the municipal government to Ultracargo to resume operations in the area not affected by the accident was published at the Santos Official Gazette (Diário Oficial de Santos). The still suspended operations correspond to 185 thousand cubic meters capacity, or 22.5% of Ultracargo’s overall capacity in Brazil. Until the present date, the state environmental agency, Companhia de Tecnologia de Saneamento Ambiental (CETESB) and the Santos municipal government had imposed fines on Ultracargo in connection with such event, totaling R$ 25 million. Part of this amount can be contested by Ultracargo. Ultracargo is currently conducting the preliminary assessments of the impacts of such accident that are not covered by our insurance policies. In 2014, Ultracargo’s activities in Santos generated net revenues of R$ 114 million, and contributed R$ 69 million to its EBITDA, which represented 2% of Ultrapar’s consolidated EBITDA. The operating and financial information for 1Q15 does not include any effect from such event, which occurred after the end of 1Q15.
|
ü
|
Share repurchase program – In December 2014, Ultrapar's Board of Directors approved a share repurchase program ending December 2015, with a limit of up to 6.5 million common shares. During the first quarter of 2015, 1.9 million shares were repurchased.
|
ü
|
Issuance of debentures – In March 2015, Ultrapar issued the 5th debentures offering in single series of 80,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, with face unit value of R$10,000.00, with a term of three years (payment of the face value in a lump sum at final maturity) and interest of 108.25% of CDI.
|
Executive summary of the results |
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma
|
Ultrapar
|
·
|
At Ipiranga, R$ 53 million were invested, mainly in the expansion and maintenance of the service station network and franchises.
|
·
|
At Oxiteno, R$ 16 million were invested, mainly in the maintenance of its production units.
|
·
|
At Ultragaz, R$ 66 million were invested, directed mainly to new customers in the bulk segment and LPG bottles.
|
·
|
Ultracargo invested R$ 3 million, mainly directed towards maintenance of terminals.
|
·
|
At Extrafarma, R$ 16 million were invested, mainly directed towards the opening of new drugstores and information systems.
|
R$ million
|
1Q15
|
Total investments, net of disposals and repayments
(R$ million)
|
|
Additions to fixed and intangible assets1
|
|||
Ipiranga
|
65
|
||
Oxiteno
|
16
|
||
Ultragaz
|
66
|
||
Ultracargo
|
3
|
||
Extrafarma
|
16
|
||
Total – additions to fixed and intangible assets1
|
170
|
||
Financing to clients² – Ipiranga
|
(12)
|
||
Acquisition (disposal) of equity interest
|
-
|
||
Total investments, net of
disposals and repayments
|
158
|
||
Ultrapar in capital markets
|
Performance of UGPA3 vs. Ibovespa - 1Q15
(Base 100)
|
Average daily trading volume
(R$ million)
|
|
Outlook
|
Forthcoming events
|
Operational and market information
|
Financial focus
|
1Q15
|
1Q14
|
4Q14
|
|||
EBITDA margin Ultrapar
|
5.7%
|
4.4%
|
5.1%
|
|||
Net margin Ultrapar
|
2.2%
|
1.6%
|
2.1%
|
|||
Focus on human resources
|
1Q15
|
1Q14
|
4Q14
|
|||
Number of employees – Ultrapar
|
14,030
|
13,325
|
13,973
|
|||
Number of employees – Ipiranga
|
3,643
|
3,652
|
3,636
|
|||
Number of employees – Oxiteno
|
2,748
|
2,683
|
2,764
|
|||
Number of employees – Ultragaz
|
1,793
|
1,827
|
1,809
|
|||
Number of employees – Ultracargo
|
603
|
617
|
613
|
|||
Number of employees – Extrafarma
|
4,797
|
4,120
|
4,711
|
|||
Focus on capital markets
|
1Q15
|
1Q14
|
4Q14
|
|||
Number of shares (000)
|
556,405
|
556,405
|
556,405
|
|||
Market capitalization1 – R$ million
|
31,596
|
29,360
|
28,562
|
|||
BM&FBOVESPA
|
1Q15
|
1Q14
|
4Q14
|
|||
Average daily volume (shares)
|
1,672,939
|
1,245,149
|
1,459,760
|
|||
Average daily volume (R$ 000)
|
95,301
|
65,727
|
75,083
|
|||
Average share price (R$/share)
|
57.0
|
52.8
|
51.4
|
|||
NYSE
|
1Q15
|
1Q14
|
4Q14
|
|||
Quantity of ADRs2 (000 ADRs)
|
30,612
|
33,815
|
31,714
|
|||
Average daily volume (ADRs)
|
449,955
|
343,811
|
561,209
|
|||
Average daily volume (US$ 000)
|
8,772
|
7,685
|
11,289
|
|||
Average share price (US$/ADR)
|
19.5
|
22.4
|
20.1
|
|||
Total
|
1Q15
|
1Q14
|
4Q14
|
|||
Average daily volume (shares)
|
2,122,894
|
1,588,960
|
2,020,968
|
|||
Average daily volume (R$ 000)
|
120,549
|
83,844
|
103,741
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
ASSETS
|
||||||||||||
Cash, cash equivalents and financial investments
|
3,798.6 | 3,184.3 | 4,269.2 | |||||||||
Trade accounts receivable
|
2,819.2 | 2,450.4 | 2,604.1 | |||||||||
Inventories
|
2,347.3 | 2,007.9 | 1,925.0 | |||||||||
Taxes
|
642.0 | 494.7 | 593.5 | |||||||||
Other
|
175.5 | 138.4 | 110.6 | |||||||||
Total Current Assets
|
9,782.6 | 8,275.7 | 9,502.4 | |||||||||
Investments
|
80.4 | 65.4 | 70.5 | |||||||||
Property, plant and equipment and intangibles
|
8,274.6 | 7,834.7 | 8,250.1 | |||||||||
Financial investments
|
220.8 | 109.9 | 130.9 | |||||||||
Trade accounts receivable
|
146.2 | 125.2 | 143.8 | |||||||||
Deferred income tax
|
494.7 | 414.8 | 462.6 | |||||||||
Escrow deposits
|
707.0 | 639.5 | 696.8 | |||||||||
Other
|
227.3 | 171.7 | 223.3 | |||||||||
Total Non-Current Assets
|
10,151.1 | 9,361.1 | 9,978.0 | |||||||||
TOTAL ASSETS
|
19,933.7 | 17,636.8 | 19,480.4 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debentures
|
2,746.3 | 1,778.9 | 3,442.4 | |||||||||
Suppliers
|
1,123.7 | 975.5 | 1,279.5 | |||||||||
Payroll and related charges
|
241.1 | 226.3 | 294.6 | |||||||||
Taxes
|
280.1 | 215.9 | 273.2 | |||||||||
Other
|
180.1 | 219.6 | 402.4 | |||||||||
Total Current Liabilities
|
4,571.3 | 3,416.2 | 5,692.1 | |||||||||
Loans, financing and debentures
|
6,231.7 | 5,830.5 | 4,932.8 | |||||||||
Provision for contingencies
|
628.0 | 633.8 | 623.3 | |||||||||
Post-retirement benefits
|
112.7 | 103.2 | 108.4 | |||||||||
Other
|
503.2 | 361.2 | 397.2 | |||||||||
Total Non-Current Liabilities
|
7,475.5 | 6,928.7 | 6,061.7 | |||||||||
TOTAL LIABILITIES
|
12,046.8 | 10,344.9 | 11,753.8 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,838.7 | 3,838.7 | 3,838.7 | |||||||||
Reserves
|
3,722.9 | 3,238.8 | 3,723.0 | |||||||||
Treasury shares
|
(205.2 | ) | (111.5 | ) | (103.0 | ) | ||||||
Others
|
500.2 | 296.7 | 239.3 | |||||||||
Non-controlling interest
|
30.3 | 29.2 | 28.6 | |||||||||
Total shareholders’ equity
|
7,886.8 | 7,291.9 | 7,726.6 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
19,933.7 | 17,636.8 | 19,480.4 | |||||||||
Cash and financial investments
|
4,019.4 | 3,294.2 | 4,400.1 | |||||||||
Debt
|
(8,978.1 | ) | (7,609.4 | ) | (8,375.2 | ) | ||||||
Net cash (debt)
|
(4,958.7 | ) | (4,315.2 | ) | (3,975.1 | ) |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Net sales and services
|
17,403.6 | 15,946.9 | 17,822.3 | |||||||||
Cost of sales and services
|
(15,821.5 | ) | (14,674.9 | ) | (16,332.5 | ) | ||||||
Gross profit
|
1,582.1 | 1,272.0 | 1,489.8 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(584.2 | ) | (504.8 | ) | (574.3 | ) | ||||||
General and administrative
|
(288.0 | ) | (303.9 | ) | (296.8 | ) | ||||||
Other operating income (expenses), net
|
21.5 | 20.0 | 44.5 | |||||||||
Income from sale of assets
|
22.3 | 7.0 | 21.8 | |||||||||
Operating income
|
753.6 | 490.3 | 684.9 | |||||||||
Financial results
|
||||||||||||
Financial income
|
103.5 | 90.4 | 102.0 | |||||||||
Financial expenses
|
(284.7 | ) | (205.2 | ) | (226.7 | ) | ||||||
Equity in earnings (losses) of affiliates
|
(2.9 | ) | (2.6 | ) | (5.7 | ) | ||||||
Income before income and social contribution taxes
|
569.5 | 373.0 | 554.6 | |||||||||
Provision for income and social contribution taxes
|
||||||||||||
Current
|
(160.9 | ) | (152.9 | ) | (178.2 | ) | ||||||
Deferred
|
(37.6 | ) | 15.8 | (20.6 | ) | |||||||
Benefit of tax holidays
|
15.7 | 13.4 | 16.0 | |||||||||
Net Income
|
386.6 | 249.3 | 371.8 | |||||||||
Net income attributable to:
|
||||||||||||
Shareholders of Ultrapar
|
384.9 | 246.9 | 369.4 | |||||||||
Non-controlling shareholders of the subsidiaries
|
1.7 | 2.4 | 2.4 | |||||||||
EBITDA
|
986.6 | 702.0 | 915.6 | |||||||||
Depreciation and amortization
|
235.9 | 214.3 | 236.4 | |||||||||
Total investments, net of disposals and repayments¹
|
158.4 | 122.9 | 489.8 | |||||||||
RATIOS
|
||||||||||||
Earnings per share - R$
|
0.70 | 0.45 | 0.67 | |||||||||
Net debt / Stockholders' equity
|
0.63 | 0.59 | 0.51 | |||||||||
Net debt / LTM EBITDA
|
1.44 | 1.44 | 1.26 | |||||||||
Net interest expense / EBITDA
|
0.18 | 0.16 | 0.14 | |||||||||
Gross margin
|
9.1 | % | 8.0 | % | 8.4 | % | ||||||
Operating margin
|
4.3 | % | 3.1 | % | 3.8 | % | ||||||
EBITDA margin
|
5.7 | % | 4.4 | % | 5.1 | % |
JAN - MAR
|
|||||||||
2015
|
2014
|
||||||||
Cash Flows from (used in) operating activities
|
258.1 | (36.6 | ) | ||||||
Net income
|
386.6 | 249.3 | |||||||
Depreciation and amortization
|
235.9 | 214.3 | |||||||
Working capital
|
(848.4 | ) | (510.8 | ) | |||||
Financial expenses (A)
|
592.1 | 149.3 | |||||||
Deferred income and social contribution taxes
|
37.6 | (15.8 | ) | ||||||
Income from sale of assets
|
(22.3 | ) | (7.0 | ) | |||||
Cash paid for income and social contribution taxes
|
(128.3 | ) | (108.8 | ) | |||||
Other (B)
|
4.9 | (7.0 | ) | ||||||
Cash Flows from (used in) investing activities
|
(170.0 | ) | (138.0 | ) | |||||
Additions to fixed and intangible assets, net of disposals
|
(170.0 | ) | (129.0 | ) | |||||
Acquisition and sale of equity investments
|
(0.0 | ) | (9.0 | ) | |||||
Cash Flows from (used in) financing activities
|
(468.9 | ) | (84.0 | ) | |||||
Debt raising
|
1,177.8 | 936.0 | |||||||
Amortization of debt / Payment of financial lease
|
(962.0 | ) | (254.8 | ) | |||||
Interest paid
|
(179.8 | ) | (374.9 | ) | |||||
Repurchase of Shares to be held in treasury
|
(102.2 | ) | - | ||||||
Related parties
|
(15.0 | ) | - | ||||||
Dividends paid (C)
|
(387.6 | ) | (387.9 | ) | |||||
Other
|
- | (2.3 | ) | ||||||
Net increase (decrease) in cash and cash equivalents
|
(380.7 | ) | (258.6 | ) | |||||
Cash and cash equivalents - Extrafarma's aquisition
|
- | 9.1 | |||||||
Cash and cash equivalents at the beginning of the period (D)
|
4,400.1 | 3,543.7 | |||||||
Cash and cash equivalents at the end of the period (D)
|
4,019.4 | 3,294.2 | |||||||
Supplemental disclosure of cash flow information
|
|||||||||
Extrafarma - capital increase with the merger of shares and subscription warrants (E)
|
- | 791.4 | |||||||
Extrafarma - gross debt assumed at the closing (E)
|
- | 207.9 | |||||||
(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.
|
||||||||
(E)
|
As a result of the association with Extrafarma. For more information, see Note 3.a from our financial statements from 2014 .
|
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
2,018.5 | 1,727.9 | 1,890.1 | |||||||||
Trade accounts receivable - noncurrent portion
|
117.8 | 97.3 | 114.6 | |||||||||
Inventories
|
1,492.5 | 1,194.6 | 1,102.4 | |||||||||
Taxes
|
280.3 | 208.2 | 270.2 | |||||||||
Other
|
296.4 | 264.5 | 225.6 | |||||||||
Property, plant and equipment, intangibles and investments
|
3,650.6 | 3,317.6 | 3,696.2 | |||||||||
TOTAL OPERATING ASSETS
|
7,856.1 | 6,810.1 | 7,299.2 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
816.1 | 666.4 | 897.1 | |||||||||
Payroll and related charges
|
60.4 | 58.5 | 95.5 | |||||||||
Post-retirement benefits
|
100.1 | 94.8 | 96.8 | |||||||||
Taxes
|
107.5 | 80.4 | 82.5 | |||||||||
Provision for contingencies
|
109.9 | 159.7 | 109.1 | |||||||||
Other accounts payable
|
150.0 | 158.1 | 172.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,344.0 | 1,217.9 | 1,453.6 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Net sales
|
15,118.3 | 13,921.7 | 15,488.9 | |||||||||
Cost of sales and services
|
(14,096.8 | ) | (13,093.2 | ) | (14,519.2 | ) | ||||||
Gross profit
|
1,021.5 | 828.4 | 969.7 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(352.7 | ) | (327.2 | ) | (326.0 | ) | ||||||
General and administrative
|
(143.6 | ) | (155.2 | ) | (139.2 | ) | ||||||
Other operating income (expenses), net
|
20.2 | 17.8 | 41.1 | |||||||||
Income from sale of assets
|
23.8 | 4.2 | 27.1 | |||||||||
Operating income
|
569.1 | 368.0 | 572.7 | |||||||||
Equity in earnings (losses) of affiliates
|
0.2 | 0.1 | 0.2 | |||||||||
EBITDA
|
714.5 | 498.7 | 711.5 | |||||||||
Depreciation and amortization
|
145.2 | 130.5 | 138.7 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/m3)
|
167 | 137 | 144 | |||||||||
Operating margin (R$/m3)
|
93 | 61 | 85 | |||||||||
EBITDA margin (R$/m3)
|
117 | 82 | 106 | |||||||||
EBITDA margin (%)
|
4.7 | % | 3.6 | % | 4.6 | % |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
451.2 | 429.5 | 401.3 | |||||||||
Inventories
|
558.7 | 548.7 | 516.0 | |||||||||
Taxes
|
105.1 | 115.6 | 106.8 | |||||||||
Other
|
119.7 | 106.7 | 123.2 | |||||||||
Property, plant and equipment, intangibles and investments
|
1,717.8 | 1,660.5 | 1,669.2 | |||||||||
TOTAL OPERATING ASSETS
|
2,952.4 | 2,861.0 | 2,816.5 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
129.3 | 137.1 | 160.5 | |||||||||
Payroll and related charges
|
65.9 | 71.5 | 71.2 | |||||||||
Taxes
|
33.1 | 25.9 | 31.7 | |||||||||
Provision for contingencies
|
97.2 | 89.7 | 95.3 | |||||||||
Other accounts payable
|
24.7 | 18.7 | 30.7 | |||||||||
TOTAL OPERATING LIABILITIES
|
350.3 | 342.9 | 389.4 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Net sales
|
852.8 | 840.3 | 888.0 | |||||||||
Cost of goods sold
|
||||||||||||
Variable
|
(486.6 | ) | (528.9 | ) | (558.1 | ) | ||||||
Fixed
|
(84.2 | ) | (77.0 | ) | (84.5 | ) | ||||||
Depreciation and amortization
|
(31.4 | ) | (29.5 | ) | (31.4 | ) | ||||||
Gross profit
|
250.5 | 204.8 | 214.0 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(71.6 | ) | (61.3 | ) | (71.3 | ) | ||||||
General and administrative
|
(68.5 | ) | (67.5 | ) | (78.2 | ) | ||||||
Other operating income (expenses), net
|
(0.0 | ) | (0.3 | ) | 0.1 | |||||||
Income from sale of assets
|
0.2 | 0.0 | (1.8 | ) | ||||||||
Operating income
|
110.6 | 75.7 | 62.7 | |||||||||
Equity in earnings (losses) of affiliates
|
(1.0 | ) | 0.1 | 0.4 | ||||||||
EBITDA
|
144.6 | 108.7 | 97.8 | |||||||||
Depreciation and amortization
|
35.0 | 32.9 | 34.7 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/ton)
|
1,431 | 1,073 | 1,104 | |||||||||
Gross margin (US$/ton)
|
500 | 454 | 434 | |||||||||
Operating margin (R$/ton)
|
631 | 396 | 323 | |||||||||
Operating margin (US$/ton)
|
220 | 168 | 127 | |||||||||
EBITDA margin (R$/ton)
|
826 | 569 | 505 | |||||||||
EBITDA margin (US$/ton)
|
288 | 241 | 198 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
198.6 | 178.6 | 179.9 | |||||||||
Trade accounts receivable - noncurrent portion
|
28.1 | 27.7 | 28.9 | |||||||||
Inventories
|
56.1 | 48.9 | 56.9 | |||||||||
Taxes
|
45.3 | 37.4 | 44.3 | |||||||||
Escrow deposits
|
187.2 | 169.4 | 187.9 | |||||||||
Other
|
45.4 | 36.5 | 48.3 | |||||||||
Property, plant and equipment, intangibles and investments
|
812.0 | 733.8 | 781.6 | |||||||||
TOTAL OPERATING ASSETS
|
1,372.6 | 1,232.2 | 1,327.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
41.3 | 32.9 | 29.6 | |||||||||
Payroll and related charges
|
68.6 | 60.4 | 83.1 | |||||||||
Taxes
|
6.3 | 5.3 | 5.7 | |||||||||
Provision for contingencies
|
91.5 | 85.3 | 91.2 | |||||||||
Other accounts payable
|
26.3 | 23.0 | 27.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
234.0 | 206.9 | 236.8 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Net sales
|
1,037.9 | 929.2 | 1,055.6 | |||||||||
Cost of sales and services
|
(882.6 | ) | (798.4 | ) | (889.1 | ) | ||||||
Gross profit
|
155.3 | 130.8 | 166.5 | |||||||||
Operating expenses
|
||||||||||||
Selling
|
(76.3 | ) | (73.2 | ) | (76.6 | ) | ||||||
General and administrative
|
(38.9 | ) | (34.5 | ) | (41.0 | ) | ||||||
Other operating income (expenses), net
|
(0.2 | ) | 1.0 | 0.9 | ||||||||
Income from sale of assets
|
(1.8 | ) | 3.4 | (2.6 | ) | |||||||
Operating income
|
38.2 | 27.6 | 47.2 | |||||||||
Equity in earnings (losses) of affiliates
|
(0.0 | ) | - | 0.2 | ||||||||
EBITDA
|
72.3 | 61.0 | 81.8 | |||||||||
Depreciation and amortization
|
34.2 | 33.3 | 34.4 | |||||||||
RATIOS
|
||||||||||||
Gross margin (R$/ton)
|
385 | 334 | 387 | |||||||||
Operating margin (R$/ton)
|
95 | 70 | 110 | |||||||||
EBITDA margin (R$/ton)
|
179 | 156 | 190 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
32.6 | 25.2 | 23.7 | |||||||||
Inventories
|
2.2 | 1.9 | 1.9 | |||||||||
Taxes
|
9.8 | 10.6 | 9.9 | |||||||||
Other
|
26.0 | 21.6 | 23.7 | |||||||||
Property, plant and equipment, intangibles and investments
|
913.8 | 938.3 | 921.7 | |||||||||
TOTAL OPERATING ASSETS
|
984.5 | 997.6 | 980.9 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
8.9 | 8.9 | 11.3 | |||||||||
Payroll and related charges
|
17.6 | 16.5 | 17.4 | |||||||||
Taxes
|
5.9 | 4.4 | 5.4 | |||||||||
Provision for contingencies
|
11.6 | 10.5 | 11.7 | |||||||||
Other accounts payable¹
|
41.9 | 48.5 | 41.9 | |||||||||
TOTAL OPERATING LIABILITIES
|
86.0 | 88.8 | 87.7 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Net sales
|
92.3 | 85.5 | 83.5 | |||||||||
- | - | - | ||||||||||
Cost of sales and services
|
(34.7 | ) | (34.9 | ) | (35.5 | ) | ||||||
- | - | - | ||||||||||
Gross profit
|
57.7 | 50.6 | 48.0 | |||||||||
- | - | - | ||||||||||
Operating expenses
|
||||||||||||
Selling
|
(2.0 | ) | (4.0 | ) | (4.0 | ) | ||||||
General and administrative
|
(19.9 | ) | (18.8 | ) | (19.9 | ) | ||||||
Other operating income (expenses), net
|
1.4 | 1.6 | 1.7 | |||||||||
Income from sale of assets
|
(0.0 | ) | (0.6 | ) | (0.1 | ) | ||||||
Operating income
|
37.2 | 28.8 | 25.7 | |||||||||
Equity in earnings (losses) of affiliates
|
0.1 | 0.3 | (0.3 | ) | ||||||||
EBITDA
|
47.7 | 41.3 | 37.8 | |||||||||
Depreciation and amortization
|
10.4 | 12.3 | 12.4 | |||||||||
RATIOS
|
||||||||||||
Gross margin
|
62 | % | 59 | % | 57 | % | ||||||
Operating margin
|
40 | % | 34 | % | 31 | % | ||||||
EBITDA margin
|
52 | % | 48 | % | 45 | % |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR¹
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
121.4 | 91.9 | 111.9 | |||||||||
Inventories
|
237.7 | 213.9 | 247.9 | |||||||||
Taxes
|
59.6 | 11.7 | 54.2 | |||||||||
Other
|
10.6 | 7.1 | 10.6 | |||||||||
Property, plant and equipment and intangibles
|
115.6 | 61.7 | 104.9 | |||||||||
- | - | - | ||||||||||
TOTAL OPERATING ASSETS
|
544.8 | 386.4 | 529.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
127.5 | 133.5 | 180.3 | |||||||||
Payroll and related charges
|
28.4 | 19.3 | 27.2 | |||||||||
Taxes
|
11.2 | 3.6 | 13.1 | |||||||||
Provision for contingencies
|
54.8 | 45.5 | 53.8 | |||||||||
Others
|
17.0 | 16.9 | 17.0 | |||||||||
- | - | - | ||||||||||
TOTAL OPERATING LIABILITIES
|
238.8 | 218.8 | 291.5 |
QUARTERS ENDED IN
|
||||||||||||
MAR
|
MAR¹
|
DEC
|
||||||||||
2015
|
2014
|
2014
|
||||||||||
Gross revenues
|
337.7 | 189.9 | 346.1 | |||||||||
- | - | - | ||||||||||
Sales returns, discounts and taxes
|
(19.2 | ) | (9.0 | ) | (27.6 | ) | ||||||
- | - | - | ||||||||||
Net sales
|
318.5 | 180.9 | 318.5 | |||||||||
- | - | - | ||||||||||
Cost of sales and services
|
(221.5 | ) | (123.6 | ) | (212.1 | ) | ||||||
- | - | - | ||||||||||
Gross profit
|
97.0 | 57.3 | 106.4 | |||||||||
- | - | - | ||||||||||
Operating expenses
|
(97.1 | ) | (48.7 | ) | (107.0 | ) | ||||||
Other operating income (expenses), net
|
(0.0 | ) | (0.1 | ) | 0.7 | |||||||
Income from sale of assets
|
0.1 | 0.0 | (0.9 | ) | ||||||||
- | - | - | ||||||||||
Operating income
|
0.0 | 8.5 | (0.7 | ) | ||||||||
- | - | - | ||||||||||
EBITDA
|
5.1 | 10.5 | 3.3 | |||||||||
- | - | - | ||||||||||
Depreciation and amortization
|
5.1 | 2.0 | 4.0 | |||||||||
- | - | - | ||||||||||
RATIOS2
|
- | - | - | |||||||||
- | - | - | ||||||||||
Gross margin (%)
|
29 | % | 30 | % | 31 | % | ||||||
Operating margin (%)
|
0 | % | 4 | % | 0 | % | ||||||
EBITDA margin (%)
|
2 | % | 6 | % | 1 | % |
LOANS
|
Balance in March/20151
|
|||||||||||||||||||
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma |
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
Index/ Currency |
Weighted average interest rate
(% p.y.) 2
|
Maturity | |||||||||||
Foreign Currency
|
||||||||||||||||||||
Notes
|
-
|
-
|
817.0
|
-
|
-
|
-
|
817.0
|
US$
|
+7.3
|
2015
|
||||||||||
Foreign loan 4
|
715.6
|
-
|
-
|
-
|
-
|
-
|
715.6
|
US$ + LIBOR
|
+0.6
|
2015 to 2017
|
||||||||||
Advances on foreign exchange contracts
|
-
|
232.1
|
-
|
-
|
-
|
-
|
232.1
|
US$
|
+1.2
|
< 356 days
|
||||||||||
Foreign loan 6
|
217.1
|
-
|
-
|
-
|
-
|
-
|
217.1
|
US$
|
+2.0
|
2017
|
||||||||||
Foreign loan
|
-
|
191.7
|
-
|
-
|
-
|
-
|
191.7
|
US$ + LIBOR
|
+1.0
|
2017
|
||||||||||
Financial institutions
|
-
|
141.4
|
-
|
-
|
-
|
-
|
141.4
|
US$
|
+2.9
|
2015 to 2017
|
||||||||||
Financial institutions
|
-
|
64.3
|
-
|
-
|
-
|
-
|
64.3
|
US$ + LIBOR
|
+2.0
|
2016 to 2017
|
||||||||||
BNDES
|
5.6
|
21.5
|
9.3
|
-
|
-
|
-
|
36.4
|
US$
|
+6.0
|
2015 to 2020
|
||||||||||
Financial institutions
|
-
|
60.9
|
-
|
-
|
-
|
-
|
60.9
|
MX$ + TIIE
|
+1.0
|
2015 to 2016
|
||||||||||
Foreign currency advances delivered
|
-
|
11.4
|
-
|
-
|
-
|
-
|
11.4
|
US$
|
+1.1
|
< 56 days
|
||||||||||
Subtotal
|
938.4
|
723.3
|
826.3
|
-
|
-
|
-
|
2,488.0
|
|||||||||||||
Check
|
- | - | - | - | - | - | - | |||||||||||||
Local Currency
|
||||||||||||||||||||
Banco do Brasil floating rate
|
2,887.9
|
-
|
-
|
-
|
-
|
-
|
2,887.9
|
CDI
|
104.8
|
2015 to 2019
|
||||||||||
Debentures - 1st and 2nd issuances IPP
|
1,452.4
|
-
|
-
|
-
|
-
|
-
|
1,452.4
|
CDI
|
107.9
|
2017 to 2018
|
||||||||||
Debentures - 4th issuance
|
-
|
-
|
-
|
-
|
-
|
803.5
|
803.5
|
CDI
|
108.3
|
2018
|
||||||||||
BNDES
|
168.1
|
95.3
|
162.2
|
75.1
|
-
|
-
|
500.7
|
TJLP
|
+2.1
|
2015 to 2021
|
||||||||||
Banco do Brasil fixed rate 3
|
518.8
|
-
|
-
|
-
|
-
|
-
|
518.8
|
R$
|
+12.1
|
2015
|
||||||||||
Banco do Nordeste do Brasil
|
-
|
43.1
|
-
|
37.3
|
-
|
-
|
80.3
|
R$
|
+8.5
|
2015 to 2021
|
||||||||||
Research and projects financing (FINEP)
|
28.3
|
43.3
|
-
|
-
|
-
|
-
|
71.5
|
R$
|
+4.0
|
2015 to 2021
|
||||||||||
BNDES
|
48.8
|
6.1
|
7.1
|
1.2
|
1.5
|
-
|
64.6
|
R$
|
+4.7
|
2015 to 2022
|
||||||||||
Financial leasing
|
-
|
-
|
45.4
|
-
|
-
|
-
|
45.4
|
IGPM
|
+5.6
|
2015 to 2031
|
||||||||||
Export Credit Note 5
|
-
|
26.0
|
-
|
-
|
-
|
-
|
26.0
|
R$
|
+8.0
|
2016
|
||||||||||
Research and projects financing (FINEP)
|
2.4
|
2.7
|
3.7
|
-
|
-
|
-
|
8.9
|
TJLP
|
-1.3
|
2016 to 2023
|
||||||||||
Working capital loan - fixed rate
|
-
|
-
|
-
|
-
|
2.9
|
-
|
2.9
|
R$
|
+10.4
|
2015 to 2016
|
||||||||||
BNDES
|
2.0
|
-
|
-
|
-
|
-
|
-
|
2.0
|
SELIC
|
+2.2
|
2015 to 2020
|
||||||||||
Financial leasing fixed rate
|
-
|
-
|
-
|
-
|
0.4
|
-
|
0.4
|
R$
|
+15.4
|
2015 to 2017
|
||||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
-
|
-
|
-
|
-
|
0.4
|
-
|
0.4
|
TJLP
|
+5.1
|
2015 to 2022
|
||||||||||
Financial leasing floating rate
|
-
|
-
|
-
|
-
|
0.4
|
-
|
0.4
|
CDI
|
+2.8
|
2015 to 2017
|
||||||||||
Subtotal
|
5,108.6
|
216.4
|
218.5
|
113.6
|
5.7
|
803.5
|
6,466.2
|
|||||||||||||
Check | ||||||||||||||||||||
Unrealized losses on swaps transactions
|
16.0
|
4.9
|
2.9
|
-
|
-
|
-
|
23.9
|
|||||||||||||
Total
|
6,063.0
|
944.5
|
1,047.7
|
113.6
|
5.7
|
803.5
|
8,978.1
|
|||||||||||||
Check
|
||||||||||||||||||||
Composition per maturity
|
||||||||||||||||||||
Up to 1 year
|
1,347.9
|
471.2
|
884.8
|
34.7
|
3.5
|
4.2
|
2,746.3
|
|||||||||||||
From 1 to 2 years
|
1,447.6
|
277.3
|
52.2
|
31.4
|
1.5
|
(0.3)
|
1,809.9
|
|||||||||||||
From 2 to 3 years
|
1,442.8
|
145.5
|
31.5
|
22.7
|
0.3
|
799.6
|
2,442.5
|
|||||||||||||
From 3 to 4 years
|
832.2
|
24.8
|
26.0
|
7.6
|
0.2
|
-
|
890.8
|
|||||||||||||
From 4 to 5 years
|
988.6
|
13.2
|
17.9
|
7.6
|
0.1
|
-
|
1,027.4
|
|||||||||||||
Thereafter
|
3.8
|
12.6
|
35.2
|
9.6
|
0.1
|
-
|
61.2
|
|||||||||||||
Total
|
6,063.0
|
944.5
|
1,047.7
|
113.6
|
5.7
|
803.5
|
8,978.1
|
Libor = London Interbank Offered Rate / MX$ = Mexican Peso / TIIE = Mexican Interbank Interest Rate Even / CDI = interbank certificate of deposit rate / TJLP = basic financing cost of BNDES (set by National Monetary Council). On March 31, 2015, TJLP was fixed at 5.5% p.a. / IGPM = General Index of Market Prices
|
Balance in March/20151
|
||||||||||||||||||||||||||||
Ipiranga | Oxiteno | Ultragaz | Ultracargo |
Extrafarma
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated | ||||||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
1,642.9 | 1,268.9 | 574.9 | 293.0 | 2.7 | 237.0 | 4,019.4 |
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
|
1.
|
Pursuant to article 23 of the Company’s Bylaws, the Board of Directors approved the election, for Chairman of the Board of Directors, of the Board member PAULO GUILHERME AGUIAR CUNHA, Brazilian, married, engineer, holder of identity card RG nr 4.554.607/SSP-SP and registered under CPF/MF nr 008.255.498-68, and for Vice-Chairman, of the Board member LUCIO DE CASTRO ANDRADE FILHO, Brazilian, married, engineer, holder of identity card RG nr 3.045.977-1/SSP-SP and registered under CPF/MF nr 061.094.708-72, both with business address at Av. Brigadeiro Luís
|
|
2.
|
Pursuant to article 42 of the Company’s Bylaws the Board of Directors approved the nomination of Mr. Alexandre Gonçalves Silva, Mr. Nildemar Secches and Mr. Pedro Wongtschowski, as members of the Compensation Committee, all of whom declared to have agreed and accepted the duties inherent to the position for which they are hereby appointed, up to the end of their term of office as Directors.
|
|
3.
|
Pursuant to article 28, item “b” of the Company’s Bylaws, the Board of Directors approved the election of the persons qualified below for Officers of the Company, with mandate term until the Annual General Shareholders’ Meeting of 2017 that will examine the documents referred to in article 133 of the Brazilian Corporate Law, related to the fiscal year ending on December 31st, 2016:
|
|
·
|
THILO HELMUT GEORG MANNHARDT, German, single, engineer, holder of identity card RNE nr V031505W-CGPI/DIREX/DPF and registered under CPF/MF nr 050.114.298-30.
|
|
·
|
ANDRÉ COVRE, Brazilian, married, administrator, holder of identity card RG nr 17.841.059/SSP-SP and registered under CPF/MF nr 130.335.108-09;
|
|
·
|
JOÃO BENJAMIN PAROLIN, Brazilian, married, chemical engineer, holder of identity card RG nr 8.658.508-3/SSP-SP, and registered under CPF/MF nr 029.320.368-74;
|
|
·
|
LEOCADIO DE ALMEIDA ANTUNES FILHO, Brazilian, married, economist, holder of identity card RG nr 2003414808/SSP-RS, and registered under CPF/MF nr 206.129.230-53;
|
|
·
|
PAULO CORREA LAZERA, Brazilian, married, administrator, holder of identity card RG nr 975.948/SSP-PA, and registered under CPF/MF nr 056.161.582-91;
|
|
·
|
PEDRO JORGE FILHO, Brazilian, married, engineer, holder of identity card RG nr 6.031.456/SSP-SP and registered under CPF/MF nr 822.913.308-53; and
|
|
·
|
RICARDO ISAAC CATRAN, Brazilian, married, engineer, holder of identity card RG nr 3.453.064/IFP-RJ, and registered under CPF/MF nr 597.657.207-34.
|
|
4.
|
After having analyzed and discussed the performance of the Company in the first quarter of the current fiscal year, the respective financial statements were approved.
|
|
5.
|
The members of the Board were updated on the progress of activities related to fire accident in Santos.
|
ULTRAPAR HOLDINGS INC.
|
|||
By: |
/s/ André Covre
|
||
Name: | André Covre | ||
Title: | Chief Financial and Investor Relations Officer |