Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Interim financial information for the quarter ended March 31, 2010
|
2.
|
Interim financial information for the quarter ended June 30, 2010
|
3. |
Earnings release for the third quarter 2010
|
4. |
Minutes of the meeting of the Board of Directors held on November 10th, 2010
|
5.
|
Interim financial information for the quarter ended September 30, 2010
|
6.
|
Market announcement dated November 10, 2010
|
Interim financial statements
|
||
as of March 31, 2010 and 2009
|
||
Table of contents
|
||
Independent accountant’s review report
|
3 - 4
|
|
Identification
|
5
|
|
Balance sheets
|
6 - 7
|
|
Income statements
|
8
|
|
Statements of changes in shareholders’ equity
|
|
9 - 10
|
Statements of cash flows - Indirect method
|
|
11 - 12
|
Notes to the financial statements
|
|
13 - 78
|
Other information considered material
|
||
by the company
|
79 - 80
|
|
Interest in the subsidiaries
|
81
|
|
MD&A – Analysis of consolidated earnings
|
82 – 87
|
1.
|
We have reviewed the Quarterly Financial Information of Ultrapar Participações S.A. (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended March 31, 2010, comprising the balance sheet, the statements of income, comprehensive income, cash flows, changes in shareholders’ equity, explanatory notes and management report, which are the responsibility of its management.
|
2.
|
Our review was conducted in accordance with the specific rules set forth by the IBRACON - The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council - CFC and consisted mainly of the following: (a) inquiry and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the Quarterly Financial Information; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.
|
3.
|
Based on our review, we are not aware of any material modifications that should be made in the accounting information included in the Quarterly Financial Information described above, for these to be in accordance with accounting practices adopted in Brazil, especially the Committee for Accounting Pronouncements – CPC n° 21 – Interim Financial Statements and the rules issued by the Brazilian Securities and Exchange Commission (CVM), which are applicable to the preparation of the Quarterly Financial Information.
|
4.
|
As per Note n° 2, during the year of 2009 a number of Pronuncements, Interpretations and Techinical Guidance issued by the Committee for Accounting Pronuncements – CPC – were approved by the Brazilian Securities and Exchange Commission (CVM), in effect as from January 1, 2010, and changed certain accounting practices adopted in Brazil. These changes were adopted by the Company and its subsidiaries in the preparation of the Quarterly Financial Information for the quarter ended March 31, 2010 and disclosed in Note n° 2. This Quarterly Financial Information restated herein and, therefore, differ from the one originally presented by the Company as of March 31, 2010, including our review report dated May 4, 2010. The Quarterly Financial Information for the year and period related to 2009, presented herein for comparison purposes, were adjusted to include the changes in the accounting practices adopted in Brazil in effect in 2010.
|
01.01- CAPITAL COMPOSITION
|
|||
Number of shares
|
Current quarter
|
Prior quarter
|
Same quarter in prior year
|
(Thousands)
|
03/31/2010
|
12/31/2009
|
03/31/2009
|
Paid-up Capital
|
|||
1 - Common
|
49,430
|
49,430
|
49,430
|
2 - Preferred
|
86,666
|
86,666
|
86,666
|
3 - Total
|
136,096
|
136,096
|
136,096
|
Treasury Share
|
|||
4 - Common
|
7
|
7
|
7
|
5 - Preferred
|
2,138
|
2,138
|
2,201
|
6 - Total
|
2,145
|
2,145
|
2,208
|
01.02 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
|
||||||
1 - ITEM
|
2 - EVENT
|
3 - APPROVAL
|
4 - REVENUE
|
5 - BEGINNING OF PAYMENT
|
7 - TYPE OF SHARE
|
8 - AMOUNT PER SHARE
|
01
|
Board of Director’s Meeting
|
02/24/2010
|
Dividends
|
03/12/2010
|
Common
|
1.190000000
|
02
|
Board of Director’s Meeting
|
02/24/2010
|
Dividends
|
03/12/2010
|
Preferred
|
1.190000000
|
01.03 - SUBSCRIBED CAPITAL AND ALTERATIONS IN THE CURRENT YEAR
|
||||||
1 - ITEM
|
2 - DATE OF ALTERATION
|
3 - AMOUNT OF THE CAPITAL
(IN THOUSANDS OF REAIS)
|
4 - AMOUNT OF THE ALTERATION
(IN THOUSANDS OF REAIS)
|
5 - NATURE OF ALTERATION
|
7 - NUMBER OF SHARES ISSUED
(THOUSAND)
|
8 - SHARE PRICE ON ISSUE DATE
(IN REAIS)
|
Assets
|
Parent
|
Consolidated
|
||||||||||||||||||
|
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
5 | 32,307 | 58,926 | 1,500,396 | 1,887,499 | |||||||||||||||
Financial investments
|
5 | 20,000 | - | 411,515 | 440,257 | |||||||||||||||
Trade account receivables
|
6 | - | - | 1,588,988 | 1,618,283 | |||||||||||||||
Inventories
|
7 | - | - | 1,011,957 | 942,181 | |||||||||||||||
Recoverable taxes
|
8 | 37,344 | 38,245 | 310,490 | 320,161 | |||||||||||||||
Dividends receivable
|
30 | 119,020 | - | - | ||||||||||||||||
Other receivables
|
2,384 | 9 | 30,799 | 35,336 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 47,548 | 22,832 | |||||||||||||||
Total current assets
|
92,065 | 216,200 | 4,901,693 | 5,266,549 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Long-term assets
|
||||||||||||||||||||
Financial investments
|
5 | - | - | 7,193 | 7,193 | |||||||||||||||
Trade account receivables
|
6 | - | - | 75,612 | 86,377 | |||||||||||||||
Related companies
|
9.a) | 750,000 | 774,082 | 9,376 | 7,606 | |||||||||||||||
Deferred income and social
|
||||||||||||||||||||
contribution taxes
|
10.a) | 750 | 231 | 672,356 | 694,571 | |||||||||||||||
Recoverable taxes
|
8 | 21,586 | 17,161 | 65,136 | 53,176 | |||||||||||||||
Escrow deposits
|
232 | 217 | 323,809 | 308,538 | ||||||||||||||||
Other receivables
|
- | - | 1,195 | 1,503 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 35,466 | 34,944 | |||||||||||||||
772,568 | 791,691 | 1,190,143 | 1,193,908 | |||||||||||||||||
Investments
|
||||||||||||||||||||
Subsidiaries
|
12.a) | 5,005,465 | 4,905,465 | - | - | |||||||||||||||
Affiliates
|
12.b) | - | - | 12,486 | 12,461 | |||||||||||||||
Others
|
- | - | 2,344 | 2,285 | ||||||||||||||||
Property, plant and equipment
|
13 and 16.h)
|
- | - | 3,861,184 | 3,784,500 | |||||||||||||||
Intangible assets
|
14 | 246,163 | 246,163 | 1,202,698 | 1,203,693 | |||||||||||||||
Deferred charges
|
15 | - | - | 8,591 | 9,819 | |||||||||||||||
5,251,628 | 5,151,628 | 5,087,303 | 5,012,758 | |||||||||||||||||
Total non-current assets
|
6,024,196 | 5,943,319 | 6,277,446 | 6,206,666 | ||||||||||||||||
Total assets
|
6,116,261 | 6,159,519 | 11,179,139 | 11,473,215 |
Note
|
Parent
|
Consolidated
|
||||||||||||||||||
Liabilities
|
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans and financing
|
16 | - | - | 718,004 | 1,132,105 | |||||||||||||||
Debentures
|
16 | 26,956 | 1,381 | 26,955 | 1,381 | |||||||||||||||
Finance leases
|
16.h) | - | - | 9,391 | 10,728 | |||||||||||||||
Trade payables
|
148 | 10,026 | 667,585 | 891,869 | ||||||||||||||||
Salaries and related charges
|
100 | 100 | 133,079 | 176,490 | ||||||||||||||||
Taxes payable
|
53 | 1,422 | 158,025 | 121,496 | ||||||||||||||||
Dividends payable
|
2,139 | 104,019 | 7,645 | 113,868 | ||||||||||||||||
Income tax and social
|
||||||||||||||||||||
contribution payable
|
5 | - | 38,225 | 18,975 | ||||||||||||||||
Post-employment benefits
|
25.b) | - | - | 11,955 | 11,960 | |||||||||||||||
Provision for contingencies
|
24.a) | - | - | 21,660 | 23,024 | |||||||||||||||
Provision for assets retirement
|
||||||||||||||||||||
obligation
|
17 | - | - | 5,848 | 3,813 | |||||||||||||||
Deferred revenue
|
18 | - | - | 18,708 | 11,821 | |||||||||||||||
Other payables
|
649 | 847 | 24,715 | 48,711 | ||||||||||||||||
Total current liabilities
|
30,050 | 117,795 | 1,841,795 | 2,566,241 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Long-term liabilities
|
||||||||||||||||||||
Financing
|
16 | - | - | 2,514,027 | 2,131,388 | |||||||||||||||
Debentures
|
16 | 1,188,795 | 1,186,485 | 1,188,795 | 1,186,485 | |||||||||||||||
Finance leases
|
16.h) | - | - | 3,045 | 4,637 | |||||||||||||||
Related companies
|
9.a) | - | - | 4,071 | 4,071 | |||||||||||||||
Deferred income and social
|
||||||||||||||||||||
contribution taxes
|
10.a) | - | - | 19,198 | 13,496 | |||||||||||||||
Provision for contingencies
|
24.a) | 3,548 | 3,507 | 527,204 | 540,230 | |||||||||||||||
Post-employment benefits
|
25.b) | - | - | 90,085 | 90,080 | |||||||||||||||
Provision for assets retirement
|
||||||||||||||||||||
obligation
|
17 | - | - | 60,001 | 60,765 | |||||||||||||||
Deferred revenue
|
18 | - | - | 5,167 | 5,310 | |||||||||||||||
Other payables
|
- | - | 46,979 | 34,670 | ||||||||||||||||
Total non-current liabilities
|
1,192,343 | 1,189,992 | 4,458,572 | 4,071,132 | ||||||||||||||||
Non-controlling interest
|
- | - | 20,535 | 35,017 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
19.a) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
19.c) | 4,482 | 4,482 | 1,426 | 1,275 | |||||||||||||||
Revaluation reserve
|
19.d) | 7,825 | 8,156 | 7,825 | 8,156 | |||||||||||||||
Profit reserves
|
19.e) | 1,268,850 | 1,268,850 | 1,268,850 | 1,268,850 | |||||||||||||||
Treasury shares
|
19.b) | (123,720 | ) | (123,720 | ) | (135,760 | ) | (136,403 | ) | |||||||||||
Valuation adjustment
|
3.c) and 19.g)
|
(2,044 | ) | (4,075 | ) | (2,044 | ) | (4,075 | ) | |||||||||||
Cumulative translation
|
||||||||||||||||||||
adjustments
|
3.o) and 19.h)
|
(19,047 | ) | (5,302 | ) | (19,047 | ) | (5,302 | ) | |||||||||||
Retained earnings
|
60,749 | 6,568 | 40,214 | (28,449 | ) | |||||||||||||||
19.f) | 4,893,868 | 4,851,732 | 4,858,237 | 4,800,825 | ||||||||||||||||
Total liabilities and shareholders' equity
|
6,116,261 | 6,159,519 | 11,179,139 | 11,473,215 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||||||
Gross revenue from sales and services
|
3.a) | - | - | 10,332,325 | 6,725,158 | |||||||||||||||
Deductions
|
- | - | (398,933 | ) | (315,765 | ) | ||||||||||||||
Net revenue from sales and services
|
- | - | 9,933,392 | 6,409,393 | ||||||||||||||||
Cost of products and services sold
|
3.a) | - | - | (9,238,514 | ) | (5,908,661 | ) | |||||||||||||
Gross income
|
- | - | 694,878 | 500,732 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (279,499 | ) | (178,946 | ) | ||||||||||||||
General and administrative
|
(1,679 | ) | (1,201 | ) | (176,442 | ) | (149,104 | ) | ||||||||||||
Other net operating income
|
2,465 | (1 | ) | 7,098 | 5,278 | |||||||||||||||
Income on disposal of assets
|
20 | - | - | 394 | 2,762 | |||||||||||||||
Operating income before financial income and equity
|
786 | (1,202 | ) | 246,429 | 180,722 | |||||||||||||||
Net financial income
|
22 | (2,309 | ) | (24,745 | ) | (73,250 | ) | (57,811 | ) | |||||||||||
Equity in income of subsidiaries and
affiliates
|
12.a) and 12.b)
|
126,243 | 117,101 | 25 | (100 | ) | ||||||||||||||
Operating income before social contribution and income taxes
|
124,720 | 91,154 | 173,204 | 122,811 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
10.b) | (4 | ) | - | (30,915 | ) | (28,780 | ) | ||||||||||||
Deferred charges
|
10.b) | 519 | 662 | (27,366 | ) | (7,794 | ) | |||||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 7,119 | 6,934 | |||||||||||||||
515 | 662 | (51,162 | ) | (29,640 | ) | |||||||||||||||
Income before non-controlling interest
|
125,235 | 91,816 | 122,042 | 93,171 | ||||||||||||||||
Non-controlling interests
|
- | - | 3,193 | (1,355 | ) | |||||||||||||||
Net income for the period
|
125,235 | 91,816 | 125,235 | 91,816 |
Revaluation
|
Cumulative
|
|||||||||||||||||||||||||||||||||||
Share
|
Capital
|
reserve in
|
Profit
|
Valuation
|
translation
|
Retained
|
||||||||||||||||||||||||||||||
Note
|
capital
|
reserve
|
subsidiaries
|
reserve
|
adjustment
|
adjustments
|
earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 1,145,130 | (4,075 | ) | (5,302 | ) | 6,568 | 4,851,732 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (331 | ) | - | - | - | 331 | - | ||||||||||||||||||||||||||
Income tax and social contribution on
|
||||||||||||||||||||||||||||||||||||
realization of revaluation reserve of
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
19.d) | - | - | - | - | - | - | (46 | ) | (46 | ) | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (56,857 | ) | (56,857 | ) | ||||||||||||||||||||||||||
Changes on non-controlling interest by
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
2.2.i) | - | - | - | - | - | - | (14,482 | ) | (14,482 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial
|
||||||||||||||||||||||||||||||||||||
instruments
|
3.c) | - | - | - | - | 2,031 | - | - | 2,031 | |||||||||||||||||||||||||||
Currency translation of foreign
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
3.o) | - | - | - | - | - | (13,745 | ) | - | (13,745 | ) | |||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 125,235 | 125,235 | ||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 4,482 | 7,825 | 1,145,130 | (2,044 | ) | (19,047 | ) | 60,749 | 4,893,868 |
Revaluation
|
Cumulative
|
|||||||||||||||||||||||||||||||||||
Share
|
Capital
|
reserve in
|
Profit
|
Valuation
|
translation
|
Retained
|
||||||||||||||||||||||||||||||
Note
|
capital
|
reserve
|
subsidiaries
|
reserve
|
adjustment
|
adjustments
|
earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 1,275 | 8,156 | 1,132,447 | (4,075 | ) | (5,302 | ) | 6,568 | 4,835,842 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d | - | - | (331 | ) | - | - | - | 331 | - | ||||||||||||||||||||||||||
Income tax and social contribution on
|
||||||||||||||||||||||||||||||||||||
realization of revaluation reserve of
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
19.d | - | - | - | - | - | - | (46 | ) | (46 | ) | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (56,857 | ) | (56,857 | ) | ||||||||||||||||||||||||||
Changes on non-controlling interest by
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
2.2.i | - | - | - | - | - | - | (14,482 | ) | (14,482 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial
|
||||||||||||||||||||||||||||||||||||
instruments
|
3.c | - | - | - | - | 2,031 | - | - | 2,031 | |||||||||||||||||||||||||||
Currency translation of foreign
|
||||||||||||||||||||||||||||||||||||
subsidiaries
|
3.o | - | - | - | - | - | (13,745 | ) | - | (13,745 | ) | |||||||||||||||||||||||||
Treasury shares
|
- | 151 | - | 643 | - | - | - | 794 | ||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 125,235 | 125,235 | ||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 1,426 | 7,825 | 1,133,090 | (2,044 | ) | (19,047 | ) | 60,749 | 4,878,772 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
125,235
|
91,816
|
125,235
|
91,816
|
||||||||||||||||
Adjustments to reconcile net income to cash provided by
|
||||||||||||||||||||
operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12 | (126,243 | ) | (117,101 | ) | (25 | ) | 100 | ||||||||||||
Depreciation and amortization
|
- | - | 133,108 | 107,032 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 2,114 | 2,594 | ||||||||||||||||
Expense with tanks removed
|
17 | - | - | (1,061 | ) | (725 | ) | |||||||||||||
Interest, monetary and exchange rate changes
|
7,851 | 45,546 | 93,647 | 86,997 | ||||||||||||||||
Deferred income and social contribution taxes
|
10.b) | (519 | ) | (662 | ) | 27,366 | 7,794 | |||||||||||||
Non-controlling interest in income
|
- | - | (3,193 | ) | 1,355 | |||||||||||||||
Proceeds from sale of property, plant and equipment
|
- | - | (394 | ) | (2,762 | ) | ||||||||||||||
Others
|
- | - | 611 | (351 | ) | |||||||||||||||
Dividends received from subsidiaries
|
118,990 | 3,600 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivables
|
6 | - | - | 29,296 | (28,331 | ) | ||||||||||||||
Inventories
|
7 | - | - | (70,108 | ) | 162,759 | ||||||||||||||
Recoverable taxes
|
8 | 901 | (9,961 | ) | 9,671 | 16,816 | ||||||||||||||
Other receivables
|
(2,375 | ) | 832 | 4,537 | 81,044 | |||||||||||||||
Prepaid expenses
|
11 | - | - | (24,716 | ) | (25,715 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(9,878 | ) | (227 | ) | (224,284 | ) | (103,311 | ) | ||||||||||||
Wages and employee benefits
|
- | 4 | (43,411 | ) | (37,357 | ) | ||||||||||||||
Taxes payable
|
(1,369 | ) | (103 | ) | 36,530 | 5,774 | ||||||||||||||
Income tax and social contribution
|
5 | - | 19,250 | (10,132 | ) | |||||||||||||||
Other payables
|
(198 | ) | (37 | ) | (18,481 | ) | (818 | ) | ||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | 10,407 | 9,631 | |||||||||||||||
Recoverable taxes
|
8 | (4,425 | ) | - | (12,126 | ) | (4,105 | ) | ||||||||||||
Amounts in escrow
|
(15 | ) | (24 | ) | (15,271 | ) | (6,986 | ) | ||||||||||||
Other receivables
|
- | - | 308 | 38 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 339 | 706 | |||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
41 | - | (13,027 | ) | 7,713 | |||||||||||||||
Other payables
|
- | 92 | 12,171 | 384 | ||||||||||||||||
Net cash provided by operating activities
|
108,001 | 13,775 | 78,493 | 361,960 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
||||||||||||||||
Cash flows from investment activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(20,000 | ) | (750,000 | ) | 28,743 | 110,009 | ||||||||||||||
Disposal (acquisition) of investments, net
|
12 | - | - | - | (1,189,646 | ) | ||||||||||||||
Capital contributions to subsidiaries
|
12 | - | (4,980 | ) | - | - | ||||||||||||||
Acquisition of property, plant and equipment
|
13 | - | - | (173,916 | ) | (104,010 | ) | |||||||||||||
Increase in intangible assets
|
14 | - | - | (38,730 | ) | (18,042 | ) | |||||||||||||
Gain on sale of property, plant and equipment
|
- | - | 4,459 | 8,749 | ||||||||||||||||
Net cash provided by (used in) investment activities
|
(20,000 | ) | (754,980 | ) | (179,444 | ) | (1,192,940 | ) | ||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16 | - | - | 1,048,107 | 547,133 | |||||||||||||||
Amortization
|
16 | - | (9,402 | ) | (1,152,144 | ) | (153,468 | ) | ||||||||||||
Payment of financial lease
|
16 | - | - | (3,297 | ) | (3,240 | ) | |||||||||||||
Dividends paid
|
(158,736 | ) | (32 | ) | (163,079 | ) | (136 | ) | ||||||||||||
Reduction of non-controlling interest
|
- | - | (11,369 | ) | - | |||||||||||||||
Related entities
|
9.a) | 44,116 | 13,615 | (1,770 | ) | (698 | ) | |||||||||||||
Net cash provided by (used in) financing activities
|
(114,620 | ) | 4,181 | (283,552 | ) | 389,591 | ||||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (2,600 | ) | 5,018 | |||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
(26,619 | ) | (737,024 | ) | (387,103 | ) | (436,371 | ) | ||||||||||||
Cash and cash equivalents at beginning of period
|
5 | 58,926 | 778,991 | 1,887,499 | 1,275,053 | |||||||||||||||
Cash and cash equivalents at end of period
|
5 | 32,307 | 41,967 | 1,500,396 | 838,682 | |||||||||||||||
2.
|
First-time adoption of the new pronouncements issued by the Accounting Pronouncements Committee (“CPC”)
|
a.
|
Exemption related to business combination before the transition date
|
b.
|
Exemption related to changes in existing decommissioning, restoration and similar liabilities included in the cost of property, plant and equipment
|
c.
|
Exemption related to the capitalization of borrowing costs
|
d.
|
Exemption related to deemed cost
|
Shareholders’ equity
|
March 31, 2010
|
March 31, 2009
|
January 1, 2009
|
December 31, 2009
|
||||||||||||
Shareholders’ equity under previous GAAP
|
4,958,839 | 4,741,529 | 4,650,076 | 4,829,274 | ||||||||||||
Adoption of New BR GAAP effects:
|
||||||||||||||||
a) Recognition of provision for assets retirement obligation
|
(38,922 | ) | (37,150 | ) | (36,773 | ) | (38,008 | ) | ||||||||
b) Measurement of property, plant and equipment::
|
||||||||||||||||
b.1) Borrowing costs capitalization
|
(26,666 | ) | (28,956 | ) | (30,072 | ) | (27,419 | ) | ||||||||
b.2) Recognition of inflation 1996/1997
|
14,418 | 16,825 | 17,474 | 14,617 | ||||||||||||
c) Write-off of investments in progress
|
(21,493 | ) | (21,385 | ) | (21,000 | ) | (21,392 | ) | ||||||||
d) Recognition of provision for contingencies
|
(8,064 | ) | (7,363 | ) | (7,191 | ) | (7,905 | ) | ||||||||
e) Business Combination –Texaco acquisition
|
(56,900 | ) | - | - | (49,810 | ) | ||||||||||
f) Loyalty program
|
(16,887 | ) | - | - | (9,927 | ) | ||||||||||
g) Other effects, net
|
2,685 | 425 | (1,038 | ) | 1,482 | |||||||||||
h) Deferred income and social contribution taxes
|
51,227 | 26,385 | 26,724 | 53,056 | ||||||||||||
j) Reversal of dividends payable in excess of the minimum mandatory dividends set by the Bylaws
|
- | - | 52,391 | 56,857 | ||||||||||||
Total
|
(100,602 | ) | (51,219 | ) | 515 | (28,449 | ) | |||||||||
Shareholders’ equity, excluding non-controlling interest in subsidiaries
|
4,858,237 | 4,690,310 | 4,650,591 | 4,800,825 | ||||||||||||
i) Non-controlling interest in subsidiaries in the shareholders´equity
|
20,535 | 39,257 | 38,187 | 35,017 | ||||||||||||
Shareholders’ equity under New BR GAAP
|
4,878,772 | 4,729,567 | 4,688,778 | 4,835,842 |
Net income
|
Quarter ended March 31,
2010
|
Quarter ended March 31,
2009
|
||||||
Net income under previous GAAP
|
140,531 | 91,159 | ||||||
Adoption of New BR GAAP effects:
|
||||||||
a) Recognition of provision for assets retirement obligation
|
(914 | ) | (377 | ) | ||||
b) Measurement of property, plant and equipment:
|
||||||||
b.1) Borrowing costs capitalization
|
753 | 1,116 | ||||||
b.2) Recognition of inflation 1996/1997
|
(199 | ) | (649 | ) | ||||
c) Write-off of investments in progress
|
(101 | ) | (385 | ) | ||||
d) Recognition of provision for contingencies
|
(159 | ) | (172 | ) | ||||
e) Business Combination – Texaco acquisition
|
(7,090 | ) | - | |||||
f) Loyalty program
|
(6,960 | ) | - | |||||
g) Other effects, net
|
1,204 | 1,462 | ||||||
h) Deferred income and social contribution tax
|
(1,830 | ) | (338 | ) | ||||
Total
|
(15,296 | ) | 657 | |||||
Net income, excluding non-controlling interest in subsidiaries
|
125,235 | 91,816 | ||||||
i) Non-controlling interest in subsidiaries in the net income
|
(3,193 | ) | 1,355 | |||||
Net income under New BR GAAP
|
122,042 | 93,171 |
a.
|
Recognition of provision for removal of fuel tanks (asset retirement obligation - ARO)
|
c.
|
Write-off of investments in progress
|
d.
|
Recognition of provisions for contingencies
|
e.
|
Business combination - Texaco acquisition
|
R$ | ||||
Current assets
|
625,000 | |||
Non-current assets
|
1,132,485 | |||
Goodwill
|
177,759 | |||
Total assets acquired and goodwill
|
1,935,244 | |||
Current liabilities
|
311,869 | |||
Non-current liabilities
|
267,866 | |||
Net assets
|
1,355,509 |
Goodwill recorded under prior accounting practices
|
398,985 | |||
Deferred taxes effects on goodwill
|
(134,658 | ) | ||
Goodwill recorded under prior accounting practices,
|
||||
net of deferred taxes effects
|
264,327 | |||
Goodwill difference between New BR GAAP and prior
|
||||
accounting practices
|
(86,568 | ) | ||
Goodwill recorded under New BR GAAP
|
177,759 | |||
Difference between the market value and the carrying value of
|
||||
the assets (treated similarly between prior accounting practices
|
||||
and New BR GAAP)
|
344,418 |
f.
|
Loyalty Program
|
g.
|
Other effects, net
|
h.
|
Deferred income and social contribution taxes
|
i.
|
Presentation of non-controlling interests in subsidiaries
|
j.
|
Reversal of dividends payable in excess of the minimum mandatory dividends set by the Bylaws
|
3.
|
Representation of interim financial statements and summary of main accounting practices
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through income: financial assets held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as income, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed payments or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that were not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income, in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial instruments with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through income; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
d.
|
Current and non-current assets
|
e.
|
Investments
|
Weighted
|
Weighted
|
|
average term of
|
average term of
|
|
depreciation
|
depreciation
|
|
(years) - previous
|
(years) - revised | |
Buildings
|
25
|
25
|
Leasehold improvements
|
14
|
11
|
Machinery and equipment
|
10
|
11
|
Light fuel/lubricant distribution
|
||
equipment and facilities
|
10
|
14
|
LPG tanks and bottles
|
10
|
13
|
Vehicles
|
5
|
9
|
IT equipment
|
5
|
5
|
g.
|
Financial leases
|
h.
|
Intangible assets
|
i.
|
Deferred charges
|
j.
|
Current and non-current liabilities
|
k.
|
Income and social contribution taxes on profit
|
l.
|
Assets retirement obligation – fuel tanks
|
m.
|
Provision for contingencies
|
n.
|
Actuarial obligation for post-employment benefits
|
o.
|
Basis for translating interim financial statements of foreign-based subsidiaries
|
p.
|
Use of estimates
|
q.
|
Impairment of assets
|
r.
|
Adjustment to present value
|
% interest in the share
|
% interest in the
|
||||||||||||||||
capital
|
share capital
|
||||||||||||||||
Location
|
Mar. 31, 2010
|
Dec. 31, 2009
|
|||||||||||||||
Direct
|
Indirect
|
Direct
|
Indirect
|
||||||||||||||
control
|
control
|
control
|
control
|
||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Transultra - Armazenamento e Transporte Especializado Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Petrolog Serviços e Armazéns Gerais Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
AGT – Armazéns Gerais e Transportes Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
- | 50 | - | 50 | ||||||||||||
Ultracargo Argentina S.A.
|
Argentina
|
- | 100 | - | 100 | ||||||||||||
Melamina Ultra S.A. Indústria Química
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
- | 100 | - | 100 | ||||||||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Barrington S.L.
|
Spain
|
- | 100 | - | 100 | ||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno USA LLC
|
United States
|
- | 100 | - | 100 | ||||||||||||
Global Petroleum Products Trading Corp. (**)
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
- | 100 | - | 100 | ||||||||||||
U.A.T.S.P.E. Empreendimentos e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Maxfácil Participações S.A. (*)
|
Brazil
|
- | 50 | - | 50 | ||||||||||||
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Comercial Farroupilha Ltda.
|
Brazil
|
- | - | - | 100 | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
- | 56 | - | 56 | ||||||||||||
LPG International Inc.
|
Cayman Islands
|
- | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Sociedade Anônima de Óleo Galena-Signal
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33 | - | 33 | - |
(*)
|
Proportionate consolidation, as specified in Article 32 of Instruction CVM 247/96.
|
(**)
|
New corporate name of Oxiteno International Corp., according to changes in December 2009.
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Cash and banks
|
||||||||||||||||
In local currency
|
- | 23 | 65,783 | 102,888 | ||||||||||||
In foreign currency
|
- | - | 15,086 | 25,452 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
32,307 | 58,903 | 1,419,527 | 1,759,159 | ||||||||||||
Total cash and cash equivalents
|
32,307 | 58,926 | 1,500,396 | 1,887,499 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
20,000 | - | 189,649 | 228,556 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 215,042 | 206,171 | ||||||||||||
Income from currency and interest rate
|
||||||||||||||||
hedging instruments (a)
|
- | - | 14,017 | 12,723 | ||||||||||||
Total of financial investments
|
20,000 | - | 418,708 | 447,450 | ||||||||||||
Current
|
20,000 | - | 411,515 | 440,257 | ||||||||||||
Non-current
|
- | - | 7,193 | 7,193 |
Consolidated
|
||||||||
03/31/2010
|
12/31/2009
|
|||||||
Measured at fair value through income
|
1,433,544 | 1,771,882 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
397,498 | 427,534 | ||||||
Financial assets, except cash and banks
|
1,838,235 | 2,206,609 |
6.
|
Trade account receivable (Consolidated)
|
03/31/2010
|
12/31/2009
|
|||||||
Domestic customers
|
1,481,623 | 1,511,872 | ||||||
Customer financing - Ipiranga
|
192,071 | 194,429 | ||||||
Foreign customers
|
107,507 | 112,819 | ||||||
(-) Allowance for doubtful accounts
|
(116,601 | ) | (114,460 | ) | ||||
1,664,600 | 1,704,660 | |||||||
Current
|
1,588,988 | 1,618,283 | ||||||
Non-current
|
75,612 | 86,377 |
Movements in the allowance for doubtful accounts are as follows:
|
||||
Balance as of December 31, 2009
|
114,460 | |||
Additions
|
4,811 | |||
Write-offs
|
(2,670 | ) | ||
Balance as of March 31, 2010
|
116,601 |
7.
|
Inventories (Consolidated)
|
03/31/2010 | 12/31/2009 | |||||||||||||||||||||||
Provision
|
Net
|
Provision
|
Net
|
|||||||||||||||||||||
Cost
|
for loss
|
balance
|
Cost
|
for loss
|
balance
|
|||||||||||||||||||
Finished goods
|
181,302 | (13,164 | ) | 168,138 | 205,265 | (19,649 | ) | 185,616 | ||||||||||||||||
Work in process
|
3,322 | - | 3,322 | 1,925 | - | 1,925 | ||||||||||||||||||
Raw materials
|
127,478 | (74 | ) | 127,404 | 124,141 | (52 | ) | 124,089 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
22,055 | - | 22,055 | 24,769 | - | 24,769 | ||||||||||||||||||
Fuels, lubricants and greases
|
557,590 | (837 | ) | 556,753 | 477,017 | (1,310 | ) | 475,707 | ||||||||||||||||
Consumable materials and bottles for
|
||||||||||||||||||||||||
resale
|
36,797 | (970 | ) | 35,827 | 39,167 | (1,039 | ) | 38,128 | ||||||||||||||||
Advances to suppliers
|
86,677 | - | 86,677 | 77,865 | - | 77,865 | ||||||||||||||||||
Properties for resale
|
11,781 | - | 11,781 | 14,082 | - | 14,082 | ||||||||||||||||||
1,027,002 | (15,045 | ) | 1,011,957 | 964,231 | (22,050 | ) | 942,181 |
Balance as of December 31, 2009
|
22,050 | |||
Write-offs
|
(7,005 | ) | ||
Balance as of March 31, 2010
|
15,045 |
8.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
IRPJ and CSLL
|
58,889 | 55,365 | 122,955 | 108,776 | ||||||||||||
ICMS
|
- | - | 232,686 | 241,389 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (70,024 | ) | (70,986 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Notes 3.r)
|
- | - | (3,996 | ) | (3,830 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 78,104 | 78,684 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 7,484 | 9,762 | ||||||||||||
IPI
|
- | - | 2,741 | 3,721 | ||||||||||||
Others
|
20 | 20 | 5,676 | 5,821 | ||||||||||||
Total
|
58,930 | 55,406 | 375,626 | 373,337 | ||||||||||||
Current
|
37,344 | 38,245 | 310,490 | 320,161 | ||||||||||||
Non-current
|
21,586 | 17,161 | 65,136 | 53,176 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Movements in the provision for ICMS losses are as follows:
|
||||
Balance as of December 31, 2009
|
70,986 | |||
Reversals
|
(653 | ) | ||
Write-offs
|
(309 | ) | ||
Balance as of March 31, 2010
|
70,024 |
9.
|
Related parties
|
Parent
|
||||||||||||
Loans / Account receivables
|
Debentures
|
Financial income
|
||||||||||
Assets
|
Assets
|
|||||||||||
Ipiranga Produtos de Petróleo S.A.
|
- | 750,000 | 23,566 | |||||||||
Total as of March 31, 2010
|
- | 750,000 | 23,566 | |||||||||
Total as of December 31, 2009
|
5,188 | 768,894 | - |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 3,497 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 374 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
8,856 | - | - | 796 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 241,344 | ||||||||||||
Quattor Química S.A.
|
- | - | - | 1,363 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 4,058 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 112 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 276 | - | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,245 | - | - | ||||||||||||
Other
|
520 | 826 | 67 | - | ||||||||||||
Total as of March 31, 2010
|
9,376 | 4,071 | 829 | 251,058 | ||||||||||||
Total as of December 31, 2009
|
7,606 | 4,071 | 504 | 284,843 |
Consolidated
|
||||||||
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Copagaz Distribuidora de Gas Ltda.
|
1,013 | - | ||||||
Petróleo Brasileiro S.A. - Petrobras
|
27,999 | 5,858,988 | ||||||
Braskem S.A.
|
3,528 | 150,577 | ||||||
Oxicap Indústria de Gases Ltda.
|
2 | 2,756 | ||||||
Servgás Distribuidora de Gas S.A.
|
248 | - | ||||||
Liquigás Distribuidora S.A.
|
1,217 | - | ||||||
SHV Gás Brasil Ltda.
|
431 | - | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 222,051 | ||||||
Quattor Química S.A.
|
4,412 | 31,560 | ||||||
Total as of March 31, 2010
|
38,850 | 6,265,932 | ||||||
Total as of March 31, 2009
|
20,776 | 4,128,623 |
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and Ipiranga Produtos de Petróleo S.A. (“IPP”), since RPR is proportionally consolidated and IPP is fully consolidated.
|
b.
|
Key management personnel - Compensation (Consolidated)
|
c.
|
Stock compensation plan
|
Total
|
Accumulated
|
|||||||||||||||||||
Restricted
|
Market value
|
compensation
|
Accumulated |
compensation
|
||||||||||||||||
shares
|
of shares (in
|
costs, including
|
compensation
|
costs not
|
||||||||||||||||
Date of award
|
awarded
|
R$ | ) |
taxes
|
costs recorded
|
recorded
|
||||||||||||||
December 15, 2009
|
62,500 | 83.00 | 7,155 | (405 | ) | 6,750 | ||||||||||||||
October 7, 2008
|
174,000 | 39.97 | 9,593 | (2,444 | ) | 7,149 | ||||||||||||||
December 12, 2007
|
40,000 | 64.70 | 3,570 | (1,415 | ) | 2,155 | ||||||||||||||
November 9, 2006
|
51,800 | 46.50 | 3,322 | (1,135 | ) | 2,187 | ||||||||||||||
December 14, 2005
|
23,400 | 32.83 | 1,060 | (459 | ) | 601 | ||||||||||||||
October 4, 2004
|
41,975 | 40.78 | 2,361 | (1,299 | ) | 1,062 | ||||||||||||||
December 17, 2003
|
59,800 | 30.32 | 2,501 | (1,584 | ) | 917 | ||||||||||||||
453,475 | 29,562 | (8,741 | ) | 20,821 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 23,972 | 26,383 | ||||||||||||
Provisions for contingencies
|
161 | 147 | 57,380 | 68,695 | ||||||||||||
Provision for post-employment benefit (see Note 25.b)
|
- | - | 29,165 | 23,563 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 15,374 | 15,015 | ||||||||||||
Provision for goodwill paid on investments (see Note 14)
|
- | - | 369,221 | 390,267 | ||||||||||||
Other provisions
|
- | 84 | 22,785 | 35,389 | ||||||||||||
Tax losses and negative basis for social contribution to offset
|
589 | - | 103,232 | 82,203 | ||||||||||||
Transition Tax Regime effect – adoption of New BRGAAP effect (see Note 2.2.h)
|
51,227 | 53,056 | ||||||||||||||
Total
|
750 | 231 | 672,356 | 694,571 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 400 | 421 | ||||||||||||
Accelerated depreciation
|
- | - | 120 | 125 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 5,811 | 4,753 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 2,680 | 1,645 | ||||||||||||
Transition Tax Regime effect – adoption Law 11638/07
|
- | - | 10,187 | 6,552 | ||||||||||||
Total
|
- | - | 19,198 | 13,496 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
589 | 233,705 | ||||||
From 1 to 2 years
|
- | 118,651 | ||||||
From 2 to 3 years
|
161 | 101,577 | ||||||
From 3 to 5 years
|
- | 147,593 | ||||||
From 5 to 7 years
|
- | 48,010 | ||||||
From 7 to 10 years
|
- | 22,820 | ||||||
750 | 672,356 |
Parent
|
Consolidated
|
|||||||||||||||
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Income (loss) before taxes and equity in income of affiliates, after employee profit sharing
|
(1,523 | ) | (25,947 | ) | 173,179 | 122,911 | ||||||||||
Official tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at
the official tax rates
|
518 | 8,822 | (58,880 | ) | (41,790 | ) | ||||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible
expenses/nontaxable revenues
|
(4 | ) | - | (5,429 | ) | 315 | ||||||||||
Adjustment to estimated income
|
- | - | 6,151 | 2,773 | ||||||||||||
Interest on equity
|
- | (8,160 | ) | - | - | |||||||||||
Workers Meal Program (PAT)
|
- | - | 41 | 120 | ||||||||||||
Other adjustments
|
1 | - | (164 | ) | 2,008 | |||||||||||
Income and social contribution taxes before tax
incentives
|
515 | 662 | (58,281 | ) | (36,574 | ) | ||||||||||
Tax incentives - ADENE
|
- | - | 7,119 | 6,934 | ||||||||||||
Income and social contribution taxes in the income statement
|
515 | 662 | (51,162 | ) | (29,640 | ) | ||||||||||
Current
|
(4 | ) | - | (30,915 | ) | (28,780 | ) | |||||||||
Deferred
|
519 | 662 | (27,366 | ) | (7,794 | ) | ||||||||||
Tax incentives - ADENE
|
- | - | 7,119 | 6,934 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 | 2016 | ||||||
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75 | 2013 | ||||||
Suape base
|
75 | 2018 | |||||||
Aracaju base
|
75 | 2017 | |||||||
Caucaia base
|
75 | 2012 | |||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75 | 2012 | ||||||
Suape terminal
|
75 | 2015 |
11.
|
Prepaid expenses (Consolidated)
|
03/31/2010
|
12/31/2009
|
|||||||
Rents
|
35,707 | 34,336 | ||||||
Advertising and publicity
|
17,712 | 2,614 | ||||||
Insurance premiums
|
10,455 | 3,213 | ||||||
Purchases of meal and transportation tickets
|
3,305 | 3,443 | ||||||
Taxes and other prepaid expenses
|
15,835 | 14,170 | ||||||
83,014 | 57,776 | |||||||
Current
|
47,548 | 22,832 | ||||||
Non-current
|
35,466 | 34,944 |
12.
|
Investments
|
a.
|
Subsidiaries (Parent company)
|
Investments
|
Equity
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Ipiranga Produtos de Petróleo
|
2,785,156 | 2,695,790 | 103,919 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
1,543,283 | 1,556,550 | 358 | 9,294 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
674,504 | 655,748 | 18,735 | 6,912 | ||||||||||||
Sociedade Brasileira de Participações Ltda.
|
- | - | - | (17,076 | ) | |||||||||||
Refinaria de Petróleo Riograndense S.A.
|
2,522 | (2,623 | ) | 3,231 | 3,417 | |||||||||||
Companhia Brasileira de Petróleo Ipiranga
|
- | - | - | 114,554 | ||||||||||||
5,005,465 | 4,905,465 | 126,243 | 117,101 |
b.
|
Affiliated companies (Consolidated)
|
Investments
|
Equity
|
|||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A. (i)
|
6,638 | 6,623 | 15 | (98 | ) | |||||||||||
Química da Bahia Indústria e Comércio S.A. (i)
|
3,746 | 3,748 | (2 | ) | (22 | ) | ||||||||||
Oxicap Indústria de Gases Ltda. (i)
|
2,102 | 2,090 | 12 | 20 | ||||||||||||
12,486 | 12,461 | 25 | (100 | ) |
13.
|
Property, plant and equipment (Consolidated)
|
03/31/2010 |
12/31/2009
|
|||||||||||||||||||||||
Weighted
|
||||||||||||||||||||||||
average term
|
||||||||||||||||||||||||
of depreciation
|
Accumulated
|
Provision
|
||||||||||||||||||||||
(years)
|
Cost
|
depreciation
|
for loss
|
Net
|
Net
|
|||||||||||||||||||
Lands
|
- | 397,020 | - | (197 | ) | 396,823 | 396,127 | |||||||||||||||||
Buildings
|
25 | 1,064,058 | (431,231 | ) | - | 632,827 | 636,130 | |||||||||||||||||
Leasehold improvements(*)
|
11 | 366,114 | (176,450 | ) | - | 189,664 | 194,989 | |||||||||||||||||
Machinery and equipment(*)
|
11 | 2,467,951 | (1,014,244 | ) | (1,697 | ) | 1,452,010 | 1,439,338 | ||||||||||||||||
Light fuel/lubricant distribution
|
||||||||||||||||||||||||
equipment and facilities
|
14 | 1,360,326 | (791,868 | ) | - | 568,458 | 563,948 | |||||||||||||||||
LPG tanks and bottles
|
13 | 345,381 | (191,680 | ) | - | 153,701 | 135,709 | |||||||||||||||||
Vehicles
|
9 | 237,228 | (180,139 | ) | - | 57,089 | 55,813 | |||||||||||||||||
Furniture and utensils
|
6 | 96,082 | (55,963 | ) | - | 40,119 | 40,445 | |||||||||||||||||
Construction in progress
|
- | 238,900 | - | - | 238,900 | 201,010 | ||||||||||||||||||
Advances to suppliers
|
- | 25,991 | - | - | 25,991 | 79,569 | ||||||||||||||||||
Imports in progress
|
- | 71,835 | - | - | 71,835 | 4,738 | ||||||||||||||||||
IT equipment
|
5 | 175,740 | (141,973 | ) | - | 33,767 | 36,684 | |||||||||||||||||
6,846,626 | (2,983,548 | ) | (1,894 | ) | 3,861,184 | 3,784,500 |
Balance as
|
Balance as
|
|||||||||||||||||||||||||||
of Dec. 31,
|
Deprecia-
|
Exchange
|
of Mar. 31,
|
|||||||||||||||||||||||||
2009
|
Additions
|
tion
|
Transfer
|
Write-offs
|
rate
|
2010
|
||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Lands
|
396,324 | 391 | - | 147 | - | 158 | 397,020 | |||||||||||||||||||||
Buildings
|
1,056,099 | 1,834 | - | 6,595 | (107 | ) | (363 | ) | 1,064,058 | |||||||||||||||||||
Leasehold improvements
|
363,849 | 1,742 | - | 735 | (208 | ) | (4 | ) | 366,114 | |||||||||||||||||||
Machinery and equipment
|
2,410,395 | 35,601 | - | 23,771 | (1,694 | ) | (122 | ) | 2,467,951 | |||||||||||||||||||
Light fuel/lubricant distribution
|
||||||||||||||||||||||||||||
equipment and facilities
|
1,340,917 | 20,804 | - | 711 | (2,106 | ) | - | 1,360,326 | ||||||||||||||||||||
LPG tanks and bottles
|
326,671 | 24,084 | - | - | (5,374 | ) | - | 345,381 | ||||||||||||||||||||
Vehicles
|
238,006 | 1,950 | - | 1,175 | (3,400 | ) | (503 | ) | 237,228 | |||||||||||||||||||
Furniture and utensils
|
93,697 | 2,358 | - | 50 | (65 | ) | 42 | 96,082 | ||||||||||||||||||||
Construction in progress
|
201,010 | 70,063 | - | (31,623 | ) | (8 | ) | (542 | ) | 238,900 | ||||||||||||||||||
Advances to suppliers
|
79,569 | 10,270 | - | (63,848 | ) | - | - | 25,991 | ||||||||||||||||||||
Imports in progress
|
4,738 | 4,810 | - | 62,287 | - | - | 71,835 | |||||||||||||||||||||
IT equipment
|
175,722 | 672 | - | - | (265 | ) | (389 | ) | 175,740 | |||||||||||||||||||
6,686,997 | 174,579 | - | - | (13,227 | ) | (1,723 | ) | 6,846,626 | ||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||
Buildings
|
(419,969 | ) | - | (11,362 | ) | - | 100 | - | (431,231 | ) | ||||||||||||||||||
Leasehold improvements
|
(168,860 | ) | - | (7,652 | ) | - | 62 | - | (176,450 | ) | ||||||||||||||||||
Machinery and equipment
|
(969,360 | ) | - | (46,638 | ) | - | 976 | 778 | (1,014,244 | ) | ||||||||||||||||||
Light fuel/lubricant distribution
|
||||||||||||||||||||||||||||
equipment and facilities
|
(776,969 | ) | - | (16,866 | ) | - | 1,967 | - | (791,868 | ) | ||||||||||||||||||
LPG tanks and bottles
|
(190,962 | ) | - | (4,148 | ) | - | 3,430 | - | (191,680 | ) | ||||||||||||||||||
Vehicles
|
(182,193 | ) | - | (947 | ) | - | 2,821 | 180 | (180,139 | ) | ||||||||||||||||||
Furniture and utensils
|
(53,252 | ) | - | (2,757 | ) | - | 52 | (6 | ) | (55,963 | ) | |||||||||||||||||
Computer equipment
|
(139,038 | ) | - | (3,352 | ) | - | 253 | 164 | (141,973 | ) | ||||||||||||||||||
(2,900,603 | ) | - | (93,722 | ) | - | 9,661 | 1,116 | (2,983,548 | ) | |||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||
Lands
|
(197 | ) | - | - | - | - | - | (197 | ) | |||||||||||||||||||
Machinery and equipment
|
(1,697 | ) | - | - | - | - | - | (1,697 | ) | |||||||||||||||||||
(1,894 | ) | - | - | - | - | - | (1,894 | ) | ||||||||||||||||||||
Net
|
3,784,500 | 174,579 | (93,722 | ) | - | (3,566 | ) | (607 | ) | 3,861,184 |
14.
|
Intangible assets (Consolidated)
|
03/31/2010
|
12/31/2009
|
|||||||||||||||||||||||
Weighted average term of amortization
(years)
|
||||||||||||||||||||||||
Cost
|
Accumulated amortization
|
Provision for losses
|
Net
|
Net
|
||||||||||||||||||||
Goodwill, net of tax effects
|
- | 777,546 | (103,046 | ) | - | 674,500 | 674,500 | |||||||||||||||||
Software
|
5 | 232,641 | (164,931 | ) | - | 67,710 | 70,034 | |||||||||||||||||
Technology
|
5 | 23,694 | (8,381 | ) | - | 15,313 | 16,413 | |||||||||||||||||
Commercial property rights
|
33 | 16,334 | (3,456 | ) | - | 12,878 | 13,015 | |||||||||||||||||
Market rights
|
5 | 579,649 | (149,227 | ) | - | 430,422 | 427,832 | |||||||||||||||||
Others
|
10 | 4,184 | (791 | ) | (1,518 | ) | 1,875 | 1,899 | ||||||||||||||||
1,634,048 | (429,832 | ) | (1,518 | ) | 1,202,698 | 1,203,693 |
Goodwill, net of tax effects | Software | Technology | Commercial property rights | Market rights | Others | Total | ||||||||||||||||||||||
Balance as of December
31, 2009
|
674,500 | 70,034 | 16,413 | 13,015 | 427,832 | 1,899 | 1,203,693 | |||||||||||||||||||||
Additions
|
- | 3,738 | - | - | 35,000 | 7 | 38,745 | |||||||||||||||||||||
Amortization
|
- | (6,062 | ) | (1,100 | ) | (137 | ) | (32,410 | ) | (31 | ) | (39,740 | ) | |||||||||||||||
Balance as of March
31, 2010
|
674,500 | 67,710 | 15,313 | 12,878 | 430,422 | 1,875 | 1,202,698 | |||||||||||||||||||||
Weighted average term of amortization
(years)
|
- | 5 | 5 | 33 | 5 | 10 |
Goodwill on the acquisition of:
|
||||
Ipiranga
|
276,724 | |||
União Terminais
|
211,089 | |||
Texaco
|
177,759 | |||
Others
|
8,928 | |||
674,500 |
•
|
On July 11, 2002, the subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a like period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
15.
|
Deferred charges (Consolidated)
|
03/31/2010
|
12/31/2009
|
||||||||||||||||||
Weighted average term of amortization
(years)
|
|||||||||||||||||||
Cost
|
Accumulated amortization
|
Net
|
Net
|
||||||||||||||||
Restructuring costs
|
4 | 25,911 | (17,320 | ) | 8,591 | 9,819 |
16.
|
Financing, debentures and finance lease (Consolidated)
|
Description
|
03/31/2010
|
12/31/2009
|
Index/Currency
|
Weighted average financial charges
Mar. 31, 2010 -% p.a.
|
Maturity
|
|||||||||||||||
Foreign currency:
|
||||||||||||||||||||
Notes in the foreign market (b)
|
449,170 | 431,029 |
US$
|
+7.2 | 2015 | |||||||||||||||
Syndicated loan (c)
|
106,960 | 104,076 |
US$ + LIBOR (i)
|
+1.2 | 2011 | |||||||||||||||
ACC
|
106,881 | 118,640 |
US$
|
+2.1 |
<271 days
|
|||||||||||||||
ACE
|
65,387 | 72,144 |
US$
|
+2.1 |
<149 days
|
|||||||||||||||
BNDES
|
55,086 | 46,936 |
US$
|
+5.9 |
2010 to 2016
|
|||||||||||||||
FINIMP – RPR
|
17,094 | 16,588 |
US$
|
+3.5 | 2010 | |||||||||||||||
Financial institutions
|
15,659 | 12,166 |
MX$ + TIIE (ii)
|
+2.2 |
2010 to 2014
|
|||||||||||||||
Financial institutions
|
8,511 | 9,639 |
US$ + LIBOR (i)
|
+1.9 |
2010 to 2011
|
|||||||||||||||
FINIMP – Tequimar
|
847 | 814 |
US$
|
+7.0 | 2012 | |||||||||||||||
Financial institutions
|
509 | 1,011 |
Bs (iii)
|
+20.4 |
2010 to 2013
|
|||||||||||||||
BNDES (d)
|
274 | 448 |
UMBNDES (iv)
|
+8.0 |
2010 to 2011
|
|||||||||||||||
Subtotal
|
826,378 | 813,491 | ||||||||||||||||||
Local currency:
|
||||||||||||||||||||
Debentures (e)
|
1,215,750 | 1,187,866 |
CDI
|
108.5 | 2012 | |||||||||||||||
BNDES (d)
|
1,106,263 | 1,027,418 |
TJLP (v)
|
+3.7 |
2010 to 2019
|
|||||||||||||||
Banco do Brasil – prefixed (f)
|
840,816 | - | R$ | +11.5 |
2012 to 2013
|
|||||||||||||||
Loan - MaxFácil
|
113,055 | 110,816 |
CDI
|
100.0 | 2010 | |||||||||||||||
Banco do Nordeste do Brasil
|
109,290 | 112,602 | R$ |
+8.5(vi)
|
2018 | |||||||||||||||
FINEP
|
63,661 | 68,104 |
TJLP (v)
|
+0.9 |
2010 to 2014
|
|||||||||||||||
Banco do Brasil – postfixed (f)
|
57,113 | 532,185 |
CDI
|
95.0 | 2010 | |||||||||||||||
Working capital loan – União Vopak/RPR
|
30,217 | 18,497 |
CDI
|
121.3 |
2010 to 2013
|
|||||||||||||||
BNDES (d)
|
21,222 | 12,323 | R$ | +4.8 |
2015 to 2019
|
|||||||||||||||
FINAME
|
12,104 | 16,680 |
TJLP (v)
|
+3.2 |
2010 to 2013
|
|||||||||||||||
Postfixed finance lease (h)
|
10,447 | 13,240 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Prefixed finance lease (h)
|
1,989 | 2,125 | R$ | +13.6 |
2010 to 2014
|
|||||||||||||||
Others
|
1,757 | 2,159 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Financial institutions
|
- | 2,180 | R$ | +10.1 | 2010 | |||||||||||||||
Caixa Econômica Federal (g)
|
- | 495,286 |
CDI
|
120.0 | 2012 | |||||||||||||||
Subtotal
|
3,583,684 | 3,601,481 | ||||||||||||||||||
Income from currency and interest rate hedging intruments
|
50,155 | 51,752 | ||||||||||||||||||
Total of financing, debentures and finance lease
|
4,460,217 | 4,466,724 | ||||||||||||||||||
Current
|
754,350 | 1,144,214 | ||||||||||||||||||
Non-current
|
3,705,867 | 3,322,510 |
03/31/2010
|
12/31/2009
|
|||||||
From 1 to 2 years
|
949,221 | 919,214 | ||||||
From 2 to 3 years
|
2,030,784 | 1,701,962 | ||||||
From 3 to 4 years
|
117,959 | 111,216 | ||||||
From 4 to 5 years
|
68,407 | 66,603 | ||||||
More than 5 years
|
539,496 | 523,515 | ||||||
3,705,867 | 3,322,510 |
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with related parties in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
•
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
May 19, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
100% CDI + 3.0% p.a.
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108,5% CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
03/31/2010
|
12/31/2009
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment and vehicles
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Equipment net of depreciation
|
21,736 | 3,298 | 22,470 | 3,685 | ||||||||||||
Financing
|
10,446 | 1,990 | 13,151 | 2,214 | ||||||||||||
Current
|
8,819 | 572 | 10,079 | 649 | ||||||||||||
Non-current
|
1,627 | 1,418 | 3,072 | 1,565 |
03/31/2010
|
12/31/2009
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment and vehicles
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Up to 1 year
|
9,017 | 789 | 10,308 | 884 | ||||||||||||
More than 1 year
|
1,662 | 1,653 | 3,140 | 1,849 | ||||||||||||
10,679 | 2,442 | 13,448 | 2,733 |
Effective rate of transaction costs (% p.a.)
|
Balance as of
Dec. 31, 2009
|
Incurred cost
|
Amortization
|
Balance as of
Mar. 31, 2010
|
||||||||||||||||
Debentures (e)
|
0.6 | % | 19,844 | - | (1,382 | ) | 18,462 | |||||||||||||
Caixa Econômica Federal 1
|
0.8 | % | 8,071 | - | (8,071 | ) | - | |||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 5,148 | - | (102 | ) | 5,046 | |||||||||||||
Banco do Brasil – postfixed
|
0.2 | % | 94 | - | (94 | ) | - | |||||||||||||
Banco do Brasil – prefixed 1
|
0.6 | % | - | 8,385 | (144 | ) | 8,241 | |||||||||||||
Others
|
0.8 | % | 959 | 234 | (187 | ) | 1,006 | |||||||||||||
Total
|
34,116 | 8,619 | (9,980 | ) | 32,755 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
More than 5 years
|
Total
|
||||||||||||||||||||||
Debentures (e)
|
7,257 | 6,138 | 5,067 | - | - | - | 18,462 | |||||||||||||||||||||
Banco do Brasil – prefixed
|
3,379 | 2,009 | 2,853 | - | - | - | 8,241 | |||||||||||||||||||||
Notes in the foreign market (b)
|
878 | 878 | 878 | 878 | 878 | 656 | 5,046 | |||||||||||||||||||||
Others
|
517 | 331 | 68 | 52 | 34 | 4 | 1,006 | |||||||||||||||||||||
Total
|
12,031 | 9,356 | 8,866 | 930 | 912 | 660 | 32,755 |
17.
|
Assets retirement obligation
|
Balance as of January 1, 2009
|
41,759 | |||
Increase from the Texaco Business Combination
|
19,982 | |||
Additions (new tanks)
|
3,711 | |||
Expenses with tanks removed
|
(3,278 | ) | ||
Adjustments of expenses
|
2,404 | |||
Balance as of December 31, 2009
|
64,578 | |||
Additions (new tanks)
|
1,002 | |||
Expenses with tanks removed
|
(1,061 | ) | ||
Adjustments of expenses
|
1,330 | |||
Balance as of March 31, 2010
|
65,849 | |||
Current
|
5,848 | |||
Non-current
|
60,001 |
18.
|
Deferred revenue
|
03/31/2010
|
12/31/2009
|
|||||||
Initial franchise fee ‘am/pm’
|
5,989 | 6,069 | ||||||
Loyalty program Km de Vantagens (see Note 2.2.f)
|
16,887 | 9,927 | ||||||
Other
|
999 | 1,135 | ||||||
23,875 | 17,131 | |||||||
Current
|
18,708 | 11,821 | ||||||
Non-current
|
5,167 | 5,310 |
19.
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Retention of profits reserve
|
f.
|
Conciliation between parent company and consolidated shareholders’ equity
|
01/01/2009
|
12/31/2009
|
03/31/2009
|
03/31/2010
|
|||||||||||||
Parent company shareholders’ equity under New BR GAAP
|
4,702,304 | 4,851,732 | 4,742,247 | 4,893,868 | ||||||||||||
Treasury shares held by subsidiaries – net of realization
|
(11,475 | ) | (12,683 | ) | (10,759 | ) | (12,040 | ) | ||||||||
Capital reserve from sale of treasury shares to subsidiaries – net of realization
|
(2,051 | ) | (3,207 | ) | (1,921 | ) | (3,056 | ) | ||||||||
Consolidated shareholders’ equity under New BRGAAP
|
4,688,778 | 4,835,842 | 4,729,567 | 4,878,772 | ||||||||||||
Non-controlling interest by subsidiaries
|
(38,187 | ) | (35,017 | ) | (39,257 | ) | (20,535 | ) | ||||||||
Consolidated shareholders’ equity, excluding the non-controlling interest by subsidiaries
|
4,650,591 | 4,800,825 | 4,690,310 | 4,858,237 |
g.
|
Valuation adjustment
|
h.
|
Cumulative translation adjustments of foreign currency
|
20.
|
Income on disposal of assets
|
21.
|
Segment information
|
03/31/2010
|
03/31/2009
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
841,637 | 764,927 | ||||||
Ipiranga
|
8,565,345 | 5,113,511 | ||||||
Oxiteno
|
471,879 | 458,551 | ||||||
Ultracargo
|
82,486 | 81,524 | ||||||
Other (1)
|
89,105 | 48,933 | ||||||
Intersegment sales
|
(117,060 | ) | (58,053 | ) | ||||
Total
|
9,933,392 | 6,409,393 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
616 | 636 | ||||||
Ipiranga
|
11,183 | - | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
21,885 | 14,715 | ||||||
Other (1)
|
83,376 | 42,702 | ||||||
Total
|
(117,060 | ) | (58,053 | ) | ||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
841,021 | 764,291 | ||||||
Ipiranga
|
8,554,162 | 5,113,511 | ||||||
Oxiteno
|
471,879 | 458,551 | ||||||
Ultracargo
|
60,601 | 66,809 | ||||||
Other (1)
|
5,729 | 6,231 | ||||||
Total
|
9,933,392 | 6,409,393 | ||||||
Operating profit:
|
||||||||
Ultragaz
|
38,436 | 23,875 | ||||||
Ipiranga
|
162,634 | 116,232 | ||||||
Oxiteno
|
12,637 | 22,419 | ||||||
Ultracargo
|
22,869 | 12,310 | ||||||
Other (1)
|
9,853 | 5,886 | ||||||
Total
|
246,429 | 180,722 | ||||||
Net financial income
|
(73,250 | ) | (57,811 | ) | ||||
Equity in income of affiliates
|
25 | (100 | ) | |||||
Income before taxes
|
173,204 | 122,811 |
03/31/2010
|
03/31/2009
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
39,948 | 31,609 | ||||||
Ipiranga
|
65,168 | 32,348 | ||||||
Oxiteno
|
97,990 | 41,470 | ||||||
Ultracargo
|
6,998 | 8,712 | ||||||
Other (1)
|
3,220 | 8,208 | ||||||
Total additions to property, plant and equipment and intangible assets (see Notes 13 and 14)
|
213,324 | 122,347 | ||||||
Assets retirement obligation
|
(559 | ) | (142 | ) | ||||
Finance leases
|
- | (153 | ) | |||||
Other
|
(119 | ) | - | |||||
Total investments to property, plant and equipment and intangible assets (cash flow)
|
212,646 | 122,052 |
03/31/2010
|
03/31/2009
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
32,729 | 29,478 | ||||||
Ipiranga
|
64,842 | 37,478 | ||||||
Oxiteno
|
25,526 | 24,817 | ||||||
Ultracargo
|
7,703 | 13,204 | ||||||
Other (1)
|
2,308 | 2,055 | ||||||
Total
|
133,108 | 107,032 | ||||||
03/31/2010
|
12/31/2009
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,323,312 | 1,349,752 | ||||||
Ipiranga
|
5,663,846 | 5,943,323 | ||||||
Oxiteno
|
2,782,511 | 2,775,228 | ||||||
Ultracargo
|
926,125 | 886,717 | ||||||
Other (1)
|
483,345 | 518,195 | ||||||
Total
|
11,179,139 | 11,473,215 |
03/31/2010
|
03/31/2009
|
|||||||
Net revenue:
|
||||||||
Brazil
|
9,791,985 | 6,265,635 | ||||||
Latin America except Brazil and Mexico
|
71,575 | 68,140 | ||||||
North America
|
40,019 | 48,695 | ||||||
Far East
|
13,204 | 11,267 | ||||||
Europe
|
11,815 | 13,790 | ||||||
Other
|
4,794 | 1,866 | ||||||
Total
|
9,933,392 | 6,409,393 | ||||||
22.
|
Financial income (Consolidated)
|
03/31/2010
|
03/31/2009
|
|||||||
Financial revenues:
|
||||||||
Interest on financial investments
|
35,838 | 49,552 | ||||||
Interest from customers
|
11,131 | 9,802 | ||||||
Other revenues
|
1,352 | 1,202 | ||||||
48,321 | 60,556 | |||||||
Financial expenses:
|
||||||||
Interest on financing
|
(62,191 | ) | (104,592 | ) | ||||
Interest on debentures
|
(27,957 | ) | - | |||||
Interest on finance leases
|
(373 | ) | (773 | ) | ||||
Bank charges, IOF, and other charges
|
(7,684 | ) | (8,599 | ) | ||||
Monetary changes and changes in exchange rates, net of
income from hedging instruments
|
(4,243 | ) | (2,923 | ) | ||||
Provisions updating and other expenses (*)
|
(19,123 | ) | (1,480 | ) | ||||
(121,571 | ) | (118,367 | ) | |||||
Financial income
|
(73,250 | ) | (57,811 | ) |
23.
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee, set up more than 10 years ago and composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
Amounts in millions of Reais
|
03/31/2010
|
12/31/2009
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instrument)
|
230.1 | 231.6 | ||||||
Foreign trade accounts receivable, net of advances on export contract
and provision for loss
|
107.1 | 112.2 | ||||||
Advances to foreign suppliers, net of accounts payable
arising from imports
|
- | 43.4 | ||||||
Investments in foreign subsidiaries
|
58.8 | 59.8 | ||||||
396.0 | 447.0 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(809.3 | ) | (796.9 | ) | ||||
Trade payables arising from imports, net of advances to foreign suppliers
|
(7.1 | ) | - | |||||
(816.4 | ) | (796.9 | ) | |||||
Currency hedging instruments
|
211.7 | 227.9 | ||||||
Net asset (liability) position
|
(208.7 | ) | (122.0 | ) | ||||
Net asset (liability) position – RPR1
|
44.6 | 87.0 | ||||||
Net asset (liability) position – Total
|
(164.1 | ) | (35.0 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of March 31, 2010 of RPR reflects the amount of R$ 63.4 million of contracted exchange rate swaps primarily to protect the future import of oil, net of (i) R$ 17.1 million of financing in foreign currency and (ii) R$ 1.7 million of suppliers in foreign currency.
|
Hedging instruments
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or receivable for the period (Mar. 31, 2009)
|
|||||||||||||||||||||
Amount receivable
|
Amount payable
|
|||||||||||||||||||||||||
03/31/2010
|
12/31/2009
|
03/31/2010
|
12/31/2009
|
|||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Bradesco, Citibank,
|
|
USD 188.7
|
USD 202.8
|
340.6 | 350.8 | 340.6 | - | ||||||||||||||||||
Payables in CDI interest rate
|
Goldman Sachs,
|
Apr 2010 to
Dec 2015 |
(USD 188.7)
|
(USD 202.8)
|
(369.2 | ) | (385.5 | ) | - | 369.2 | ||||||||||||||||
Total result
|
HSBC, Itaú, Santander
|
- | - | (28.6 | ) | (34.7 | ) | 340.6 | 369.2 | |||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
|
|||||||||||||||||||||||||
Receivables in CDI interest rates
|
Bradesco, Citibank,
|
USD 70.2
|
USD 69.2
|
127.1 | 122.1 | 127.1 | - | |||||||||||||||||||
Payables in U.S. dollars
|
Itaú
|
Apr 2010 to Oct 2010
|
(USD 70.2)
|
USD (69.2)
|
(124.2 | ) | (118.9 | ) | - | 124.2 | ||||||||||||||||
Total result
|
- | - | 2.9 | 3.2 | 127.1 | 124.2 | ||||||||||||||||||||
c – Interest rate swaps in R$
|
||||||||||||||||||||||||||
Receivables in predetermined interest rate
|
Banco do Brasil
|
|
R$ 853.0 | 852.9 | 852.9 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
Feb 2012 to
Mar 2013 |
(R$ 853.0 | ) | (856.7 | ) | - | 856.7 | |||||||||||||||||||
Total result
|
- | (3.8 | ) | 852.9 | 856.7 | |||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
Itaú
|
Jun 2011
|
USD 60.0
|
USD 60.0
|
103.6 | 100.7 | 103.6 | - | ||||||||||||||||||
Payables in fixed interest rate in U.S. dollars
|
(USD 60.0)
|
(USD 60.0)
|
(108.4 | ) | (104.7 | ) | - | 108.4 | ||||||||||||||||||
Total result
|
- | - | (4.8 | ) | (4.0 | ) | 103.6 | 108.4 | ||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
USD 36.4
|
USD 73.3
|
63.4 | 125.9 | 63.4 | - | ||||||||||||||||||||
Payables in predetermined interest rate in R$
|
Banco do Brasil, HSBC
|
Apr 2010 to
Nov 2010
|
(USD 36.4)
|
(USD 73.3)
|
(63.0 | ) | (127.8 | ) | - | 63.0 | ||||||||||||||||
Total result
|
- | - | 0.4 | (1.9 | ) | 63.4 | 63.0 | |||||||||||||||||||
Total gross result
|
- | - | (33.9 | ) | (37.4 | ) | 1,487.6 | 1,521.5 | ||||||||||||||||||
Income tax
|
- | - | (2.2 | ) | (1.6 | ) | (2.2 | ) | - | |||||||||||||||||
Total net result
|
- | - | (36.1 | ) | (39.0 | ) | 1,485.4 | 1,521.5 | ||||||||||||||||||
Positive result (see Note 5)
|
14.0 | 12.8 | ||||||||||||||||||||||||
Negative result (see Note 16)
|
(50.1 | ) | (51.8 | ) | ||||||||||||||||||||||
1 In million. Currency as indicated
|
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
a - Exchange rate swaps receivable in U.S. dollars
|
(0.8 | ) | - | |||||
b - Exchange rate swaps payable in U.S. dollars
|
(1.5 | ) | - | |||||
c - Interest rate swaps in R$
|
1.2 | - | ||||||
d - Interest rate swaps in U.S. dollars
|
(0.8 | ) | 0.1 | |||||
e - NDFs (non-deliverable forwards) - RPR
|
0.7 | 1.7 | ||||||
Total
|
(1.2 | ) | 1.8 |
03/31/2010
|
12/31/2009
|
|||||||||||||||
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
80,869 | 80,869 | 128,340 | 128,340 | ||||||||||||
Currency and interest hedging instruments
|
14,017 | 14,017 | 12,723 | 12,723 | ||||||||||||
Financial investments
|
1,824,218 | 1,824,218 | 2,193,886 | 2,193,886 | ||||||||||||
1,919,104 | 1,919,104 | 2,334,949 | 2,334,949 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
3,181,876 | 3,226,274 | 3,211,741 | 3,245,367 | ||||||||||||
Debentures
|
1,215,750 | 1,213,654 | 1,187,866 | 1,187,866 | ||||||||||||
Finance leases
|
12,436 | 12,436 | 15,365 | 15,365 | ||||||||||||
Currency and interest hedging instruments
|
50,155 | 50,155 | 51,752 | 51,752 | ||||||||||||
4,460,217 | 4,502,519 | 4,466,724 | 4,500,350 | |||||||||||||
•
|
The fair values of cash on current account are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial statements, which correspond to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of March 31, 2010 and December 31, 2009. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries used quotes provided by the transaction counterparties.
|
Scenario I
|
|||||||||||||
Risk
|
(likely)
|
Scenario II
|
Scenario III
|
||||||||||
Currency swaps receivable in U.S. dollars
|
|||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
79,184 | 184,024 | 288,865 | |||||||||
(2) Debts in dollars
|
appreciation
|
(79,170 | ) | (183,978 | ) | (288,785 | ) | ||||||
(1)+(2)
|
Net Effect
|
14 | 47 | 80 | |||||||||
Currency swaps payable in U.S. dollars
|
|||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(1,007 | ) | (32,520 | ) | (64,034 | ) | ||||||
(4) Gross margin of Oxiteno
|
devaluation
|
1,007 | 32,520 | 64,034 | |||||||||
(3)+(4)
|
Net Effect
|
- | - | - | |||||||||
NDF exchange (RPR)
|
|||||||||||||
(5) NDF Receivables in U.S. Dollars
|
Dollar appreciation
|
1,248 | 17,781 | 34,314 | |||||||||
(6) Petroleum imports / FINIMP
|
(1,248 | ) | (17,781 | ) | (34,314 | ) | |||||||
(5)+(6)
|
Net Effect
|
- | - | - |
Scenario I (likely)
|
|||||||||||||
Risk
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) LIBOR / fixed rate swap
|
Increase in
|
614 | 917 | 1,219 | |||||||||
(2) LIBOR Debt
|
LIBOR
|
(619 | ) | (925 | ) | (1,230 | ) | ||||||
(1)+(2) |
Net Effect
|
(5 | ) | (8 | ) | (11 | ) |
Risk
|
Scenario I
(likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) CDI / fixed rate swap
|
Increase in
|
426 | (53,411 | ) | (102,433 | ) | |||||||
(2) Fixed rate debt
|
prefixed rate
|
(426 | ) | 53,408 | 102,429 | ||||||||
(1)+(2) |
Net Effect
|
- | (3 | ) | (4 | ) |
24.
|
Contingencies and commitments (Consolidated)
|
Provisions
|
Balance as of
Dec. 31, 2009
|
Amnesty
Adoption
|
Additions
|
Write-offs
|
Adjustments
|
Balance as of
Mar. 31, 2010
|
||||||||||||||||||
IRPJ and CSLL
|
182,103 | (19,670 | ) | 2,391 | - | 2,527 | 167,351 | |||||||||||||||||
PIS and COFINS
|
67,990 | - | 2,413 | - | 938 | 71,341 | ||||||||||||||||||
ICMS
|
192,543 | - | - | - | 1,018 | 193,561 | ||||||||||||||||||
INSS
|
8,527 | - | - | (1,385 | ) | 159 | 7,301 | |||||||||||||||||
Civil litigation
|
86,792 | - | 5 | (1,089 | ) | 647 | 86,355 | |||||||||||||||||
Labor litigation
|
18,394 | - | 847 | (1,425 | ) | 282 | 18,098 | |||||||||||||||||
Others
|
6,905 | - | 594 | (2,678 | ) | 36 | 4,857 | |||||||||||||||||
Total
|
563,254 | (19,670 | ) | 6,250 | (6,577 | ) | 5,607 | 548,864 |
Port
|
Minimun moviment 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 first quarter)
|
Accumulated demand First quarter(actual)
|
|||||||||||||||
03/31/2010
|
03/31/2009
|
03/31/2010
|
03/31/2009
|
|||||||||||||
In tons of ethylene
|
40,551 | (*) | 46,849 | 42,697 | 32,182 |
03/31/2010
|
12/31/2009
|
|||||||
Up to 1 year
|
554 | 554 | ||||||
More than 1 year
|
553 | 692 | ||||||
1,107 | 1,246 |
25.
|
Employee benefits and private pension plan (Consolidated)
|
26.
|
Expenses by nature
|
03/31/2010
|
03/31/2009
|
|||||||
Raw materials and materials for use and consumption
|
9,053,460 | 5,718,964 | ||||||
Freight and storage
|
139,963 | 106,337 | ||||||
Depreciation and amortization
|
133,108 | 107,032 | ||||||
Personnel expenses
|
252,439 | 215,147 | ||||||
Advertising and marketing
|
34,909 | 22,559 | ||||||
Services provided by third parties
|
29,012 | 21,138 | ||||||
Lease of real property and equipment
|
14,244 | 12,994 | ||||||
Other expenses
|
37,320 | 32,540 | ||||||
Total
|
9,694,455 | 6,236,711 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
9,238,514 | 5,908,661 | ||||||
General and administrative
|
176,442 | 149,104 | ||||||
Selling and marketing
|
279,499 | 178,946 | ||||||
Total
|
9,694,455 | 6,236,711 | ||||||
27.
|
Earnings per share
|
03/31//2010
|
03/31/2009
|
|||||||
Net income attributable to shareholders of the Company
|
125,235 | 91,816 | ||||||
Weighted average shares outstanding (in thousands)
|
133,951 | 133,888 | ||||||
Basic and diluted earnings per share – whole R$
|
0.93 | 0.69 |
28.
|
Other comprehensive income
|
03/31//2010
|
03/31/2009
|
|||||||
Net income attributable to shareholders of the Company
|
125,235 | 91,816 | ||||||
Net income attributable of non-controlling interest in subsidiaries
|
(3,193 | ) | 1,355 | |||||
Net income under New BR GAAP
|
122,042 | 93,171 | ||||||
Valuation adjustment (see Note 19.g)
|
2,031 | 600 | ||||||
Cumulative translation adjustments (see Note 19.h)
|
(13,745 | ) | (1,070 | ) | ||||
Total comprehensive income
|
110,328 | 92,701 | ||||||
Total comprehensive income attributable to shareholders of the Company
|
113,521 | 91,346 | ||||||
Total comprehensive income attributable of non-controlling interest
in subsidiaries
|
(3,193 | ) | 1,355 |
29.
|
Other information – Market announcement
|
Mar-31-10
|
||||||||||||
Common
|
Preferred
|
Total
|
||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
Board of Directors 1
|
46 | 42,007 | 42,053 | |||||||||
Officers 2
|
– | 260,775 | 260,775 | |||||||||
Fiscal Council
|
– | 1,100 | 1,100 |
Note:
|
1 Shares owned by members of the Board of Directors which were not included in Controlling Shareholders’ position.
Should the member not be part of the controlling group, only its direct ownership is included.
|
2 Shares owned by Officers which were not included in Controlling Shareholders’ position.
|
Mar-31-10
|
Mar-31-09
|
|||||||||||||||||||||||
Common
|
Preferred
|
Total
|
Common
|
Preferred
|
Total
|
|||||||||||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | 33,748,057 | 294,732 | 34,042,789 | ||||||||||||||||||
Board of Directors 1
|
46 | 42,007 | 42,053 | 46 | 7 | 53 | ||||||||||||||||||
Officers 2
|
– | 260,775 | 260,775 | – | 251,073 | 251,073 | ||||||||||||||||||
Fiscal Council
|
– | 1,100 | 1,100 | – | 1,071 | 1,071 |
Note:
|
1 Shares owned by members of the Board of Directors which were not included in Controlling
|
|
Shareholders’ position.
|
2 Shares which were not included in Controlling Shareholders’ positions.
|
Common
|
Preferred
|
Total
|
||||||||||
Total Shares
|
49,429,897 | 86,666,102 | 136,095,999 | |||||||||
(-) Shares held in treasury
|
6,617 | 2,138,772 | 2,145,389 | |||||||||
(-) Shares owned by Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
(-) Shares owned by Management
|
46 | 302,782 | 302,828 | |||||||||
(-) Shares owned by affiliates *
|
– | 192,700 | 192,700 | |||||||||
Free-float
|
15,675,177 | 83,991,577 | 99,666,754 | |||||||||
% Free-float / Total Shares
|
31.71 | % | 96.91 | % | 73.23 | % |
ULTRAPAR PARTICIPAÇÕES S.A
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Ultra S.A. Participações
|
32,646,694 | 66.05 | % | 12 | 0.00 | % | 32,646,706 | 23.99 | % | |||||||||||||||
Aberdeen Asset Management PLC 1
|
– | – | 11,942,785 | 13.78 | % | 11,942,785 | 8.78 | % | ||||||||||||||||
Parth Investments Company 2
|
9,311,730 | 18.84 | % | 1,396,759 | 1.61 | % | 10,708,489 | 7.87 | % | |||||||||||||||
Caixa de Previdência dos Funcionários do Banco do Brasil 3
|
– | – | 8,949,824 | 10.33 | % | 8,949,824 | 6.58 | % | ||||||||||||||||
Monteiro Aranha S.A. 4
|
5,212,637 | 10.55 | % | 1,011,888 | 1.17 | % | 6,224,525 | 4.57 | % | |||||||||||||||
Dodge & Cox, Inc. 5
|
– | – | 6,067,632 | 7.00 | % | 6,067,632 | 4.46 | % | ||||||||||||||||
Genesis Asset Management LLP1
|
– | – | 4,341,794 | 5.01 | % | 4,341,794 | 3.19 | % | ||||||||||||||||
Shares held in treasury
|
6,617 | 0.01 | % | 2,138,772 | 2.47 | % | 2,145,389 | 1.58 | % | |||||||||||||||
Others
|
2,252,219 | 4.56 | % | 50,816,636 | 58.63 | % | 53,068,855 | 38.99 | % | |||||||||||||||
TOTAL
|
49,429,897 | 100.00 | % | 86,666,102 | 100.00 | % | 136,095,999 | 100.00 | % |
ULTRA S.A. PARTICIPAÇÕES
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Fábio Igel
|
12,065,160 | 19.09 | % | 4,954,685 | 19.55 | % | 17,019,845 | 19.22 | % | |||||||||||||||
Ana Maria Villela Igel
|
2,570,136 | 4.07 | % | 9,208,690 | 36.34 | % | 11,778,826 | 13.30 | % | |||||||||||||||
Christy Participações Ltda.
|
6,425,199 | 10.17 | % | 4,990,444 | 19.69 | % | 11,415,643 | 12.89 | % | |||||||||||||||
Paulo Guilherme Aguiar Cunha
|
10,654,109 | 16.86 | % | – | – | 10,654,109 | 12.03 | % | ||||||||||||||||
Márcia Igel Joppert
|
7,084,323 | 11.21 | % | 2,062,988 | 8.14 | % | 9,147,311 | 10.33 | % | |||||||||||||||
Rogério Igel
|
7,311,004 | 11.57 | % | 1,615,027 | 6.37 | % | 8,926,031 | 10.08 | % | |||||||||||||||
Joyce Igel de Castro Andrade
|
6,398,967 | 10.12 | % | 2,062,989 | 8.14 | % | 8,461,956 | 9.56 | % | |||||||||||||||
Lucio de Castro Andrade Filho
|
3,775,470 | 5.97 | % | – | – | 3,775,470 | 4.26 | % | ||||||||||||||||
Others
|
6,917,680 | 10.95 | % | 448,063 | 1.77 | % | 7,365,743 | 8.32 | % | |||||||||||||||
TOTAL
|
63,202,048 | 100.00 | % | 25,342,886 | 100.00 | % | 88,544,934 | 100.00 | % |
CHRISTY PARTICIPAÇÕES S.A
|
Capital Stock
|
%
|
||||||
Maria da Conceição Coutinho Beltrão
|
3,066 | 34.90 | % | |||||
Hélio Marcos Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
Cristiana Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
Maria Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
TOTAL
|
8,784 | 100.00 | % |
1 - Item
|
2 -Company name
|
3 - Corporate taxpayer number (CNPJ)
|
4 - Classification
|
5 - % of ownership interest in investee
|
6 - % of Investor´s shareholders' equity
|
7 - Type of company
|
8 - Number of shares held in the current quarter (in thousands)
|
9 - Number of shares held in the prior quarter (in thousands)
|
||||||||||||||||||
1 |
Ultracargo - Operações Logisticas e Participações Ltda.
|
34.266.973/0001-99 |
Closely-held subsidiary
|
100 | % | 13.54 | % |
Commercial. industrial and other
|
9,324 | 9,324 | ||||||||||||||||
2 |
Transultra - Armazenagem Transportes Especiais Ltda.
|
60.959.889/0001-60 |
Investee of subsidiary/affiliated
|
100 | % | 1.52 | % |
Commercial. industrial and other
|
34,999 | 34,999 | ||||||||||||||||
3 |
Petrolog Serviços e Armazéns Gerais Ltda.
|
05.850.071/0001-05 |
Investee of subsidiary/affiliated
|
100 | % | 0.14 | % |
Commercial. industrial and other
|
412 | 412 | ||||||||||||||||
4 |
AGT - Armazéns Gerais e Transportes Ltda.
|
11.404.873/0001-86 |
Investee of subsidiary/affiliated
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
10 | 10 | ||||||||||||||||
5 |
Terminal Quimico de Aratu S.A.
|
14.688.220/0001-64 |
Investee of subsidiary/affiliated
|
99 | % | 13.27 | % |
Commercial. industrial and other
|
63,372 | 63,372 | ||||||||||||||||
6 |
União/Vopak Armazéns Gerais Ltda.
|
77.632.644/0001-27 |
Investee of subsidiary/affiliated
|
50 | % | 0.10 | % |
Commercial. industrial and other
|
30 | 30 | ||||||||||||||||
7 |
Ultracargo Argentina S.A.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
507 | 507 | ||||||||||||||||
8 |
Oxiteno S.A. Indústria e Comércio
|
62.545.686/0001-53 |
Closely-held subsidiary
|
100 | % | 31.35 | % |
Commercial. industrial and other
|
35,102 | 35,102 | ||||||||||||||||
9 |
Oxiteno Nordeste S.A. Indústria e Comércio
|
14.109.664/0001-06 |
Investee of subsidiary/affiliated
|
100 | % | 15.40 | % |
Commercial. industrial and other
|
8,505 | 8,505 | ||||||||||||||||
10 |
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
117 | 98 | ||||||||||||||||
11 |
Oleoquímica Ind e Com de Prod Quím Ltda.
|
07.080.388/0001-27 |
Investee of subsidiary/affiliated
|
100 | % | 9.00 | % |
Commercial. industrial and other
|
490,815 | 490,815 | ||||||||||||||||
12 |
Barrington S.L.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.80 | % |
Commercial. industrial and other
|
554 | 554 | ||||||||||||||||
13 |
Oxiteno Mexico S.A. de CV
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.53 | % |
Commercial. industrial and other
|
122,048 | 122,048 | ||||||||||||||||
14 |
Oxiteno Andina. C.A .
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.37 | % |
Commercial. industrial and other
|
12,076 | 12,076 | ||||||||||||||||
15 |
Oxiteno Europe SPRL
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.02 | % |
Commercial. industrial and other
|
1 | 1 | ||||||||||||||||
16 |
U. A. T. E. S. P. E. Empreendimentos e Participações Ltda.
|
09.364.319/0001-70 |
Investee of subsidiary/affiliated
|
100 | % | 0.46 | % |
Commercial. industrial and other
|
18,220 | 18,220 | ||||||||||||||||
17 |
Empresa Carioca de Produtos Químicos S.A.
|
33.346.586/0001-08 |
Investee of subsidiary/affiliated
|
100 | % | 0.45 | % |
Commercial. industrial and other
|
199,323 | 199,323 | ||||||||||||||||
35 |
Ipiranga Produtos de Petróleo S.A.
|
33.337.122/0001-27 |
Closely-held subsidiary
|
100 | % | 57.30 | % |
Commercial. industrial and other
|
224,467,228 | 224,467,228 | ||||||||||||||||
20 |
Centro de Conveniencias Millennium Ltda.
|
03.546.544/0001-41 |
Investee of subsidiary/affiliated
|
100 | % | 0.04 | % |
Commercial. industrial and other
|
1,171 | 1,171 | ||||||||||||||||
21 |
Conveniências Ipiranga Norte Ltda.
|
05.378.404/0001-37 |
Investee of subsidiary/affiliated
|
100 | % | 0.07 | % |
Commercial. industrial and other
|
164 | 164 | ||||||||||||||||
22 |
Ipiranga Trading Ltd.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
50 | 50 | ||||||||||||||||
23 |
Tropical Transportes Ipiranga Ltda.
|
42.310.177/0001-34 |
Investee of subsidiary/affiliated
|
100 | % | 0.40 | % |
Commercial. industrial and other
|
254 | 254 | ||||||||||||||||
24 |
Ipiranga Imobiliária Ltda.
|
07.319.798/0001-88 |
Investee of subsidiary/affiliated
|
100 | % | 0.39 | % |
Commercial. industrial and other
|
15,647 | 15,647 | ||||||||||||||||
25 |
Ipiranga Logística Ltda.
|
08.017.542/0001-89 |
Investee of subsidiary/affiliated
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
510 | 510 | ||||||||||||||||
26 |
Maxfácil Participações S.A.
|
08.077.294/0001-61 |
Investee of subsidiary/affiliated
|
50 | % | 1.84 | % |
Commercial. industrial and other
|
11 | 11 | ||||||||||||||||
27 |
Isa-Sul Administração e Participações Ltda.
|
89.548.606/0001-70 |
Investee of subsidiary/affiliated
|
100 | % | 0.14 | % |
Commercial. industrial and other
|
3,515 | 3,515 | ||||||||||||||||
28 |
Comercial Farroupilha Ltda.
|
92.766.484/0001-00 |
Investee of subsidiary/affiliated
|
0 | % | 0.00 | % |
Commercial. industrial and other
|
0 | 1,615 | ||||||||||||||||
29 |
Imaven Imóveis Ltda.
|
61.604.112/0001-46 |
Investee of subsidiary/affiliated
|
100 | % | 4.16 | % |
Commercial. industrial and other
|
116,179 | 116,179 | ||||||||||||||||
30 |
Companhia Ultragaz S.A.
|
61.602.199/0001-12 |
Investee of subsidiary/affiliated
|
99 | % | 8.24 | % |
Commercial. industrial and other
|
800,033 | 800,033 | ||||||||||||||||
31 |
Bahiana Distribuidora de Gás Ltda.
|
46.395.687/0001-02 |
Investee of subsidiary/affiliated
|
100 | % | 4.27 | % |
Commercial. industrial and other
|
24 | 24 | ||||||||||||||||
32 |
Utingás Armazenadora S.A.
|
61.916.920/0001-49 |
Investee of subsidiary/affiliated
|
56 | % | 0.28 | % |
Commercial. industrial and other
|
3,074 | 5,718 | ||||||||||||||||
33 |
LPG International INC.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100 | % | 0.18 | % |
Commercial. industrial and other
|
1 | 1 | ||||||||||||||||
19 |
am/pm Comestíveis Ltda.
|
40.299.810/0001-05 |
Investee of subsidiary/affiliated
|
100 | % | 0.46 | % |
Commercial. industrial and other
|
13,497 | 13,497 | ||||||||||||||||
36 |
S.A. de Óleo Galena-Signal
|
61.429.387/0001-90 |
Investee of subsidiary/affiliated
|
100 | % | 0.05 | % |
Commercial. industrial and other
|
100 | 100 | ||||||||||||||||
37 |
Oil Trading Importadora e Exportadora Ltda.
|
11.454.455/0001-01 |
Investee of subsidiary/affiliated
|
100 | % | 0.81 | % |
Commercial. industrial and other
|
40,000 | 40,000 | ||||||||||||||||
38 |
Refinaria de Petróleo Riogranadense S.A.
|
94.845.674/0001-30 |
Closely-held subsidiary
|
33 | % | 0.05 | % |
Commercial. industrial and other
|
5,079 | 5,079 | ||||||||||||||||
39 |
Serma Assoc.Usuarios Equip. Proc. Dados e Serv.Correlatos
|
61.601.951/0001-00 |
Closely-held subsidiary
|
100 | % | 0.01 | % |
Commercial. industrial and other
|
8,059 | 8,059 |
(R$ million)
|
1Q10
|
1Q09
|
4Q09
|
Change
1Q10 X 1Q09
|
Change
1Q10 x 4Q09
|
Net sales and services
|
9,933.4
|
6,409.4
|
10,417.0
|
55%
|
-5%
|
Cost of sales and services
|
(9,238.5)
|
(5,908.7)
|
(9,672.8)
|
56%
|
-4%
|
Gross Profit
|
694.9
|
500.7
|
744.2
|
39%
|
-7%
|
Selling, general and administrative expenses
|
(455.9)
|
(328.1)
|
(494.3)
|
39%
|
-8%
|
Other operating income (expense), net
|
7.1
|
5.3
|
10.0
|
34%
|
-29%
|
Income on disposal of assets
|
0.4
|
2.8
|
3.1
|
-86%
|
-87%
|
Income from operations before financial items
|
246.4
|
180.7
|
263.0
|
36%
|
-6%
|
Financial (expense) income, net
|
(73.3)
|
(57.8)
|
(77.0)
|
27%
|
-5%
|
Equity in subsidiaries and affiliated companies
|
0.0
|
(0.1)
|
0.1
|
-125%
|
-81%
|
Income before taxes and social contribution
|
173.2
|
122.8
|
186.2
|
41%
|
-7%
|
Income and social contribution taxes
|
(58.3)
|
(36.6)
|
(59.0)
|
59%
|
-1%
|
Benefit of tax holidays
|
7.1
|
6.9
|
5.4
|
3%
|
32%
|
Net income for the year
|
122.0
|
93.2
|
132.6
|
31%
|
-8%
|
Net income attributable to Ultrapar
|
125.2
|
91.8
|
132.7
|
36%
|
-6%
|
Net income attributable to non-controlling interests
|
(3.2)
|
1.4
|
(0.1)
|
-336%
|
2884%
|
EBITDA
|
379.1
|
285.0
|
408.0
|
33%
|
-7%
|
Volume – LPG sales – thousand tons
|
370.6
|
363.9
|
399.5
|
2%
|
-7%
|
Volume – Fuels sales – thousand of cubic meters
|
4,596.8
|
2,770.0
|
5,022.1
|
66%
|
-8%
|
Volume – Chemicals sales – thousand tons
|
163.8
|
123.7
|
181.7
|
32%
|
-10%
|
R$ million
|
1Q10
|
1Q09
|
4Q09
|
Change
1Q10 X 1Q09
|
Change
1Q10 X 4Q09
|
Ultrapar
|
379.1
|
285.0
|
408.0
|
33%
|
-7%
|
Ultragaz
|
70.9
|
52.2
|
61.3
|
36%
|
16%
|
Ipiranga
|
227.7
|
154.0
|
276.7
|
48%
|
-18%
|
Oxiteno
|
38.0
|
46.9
|
37.5
|
-19%
|
1%
|
Ultracargo
|
30.4
|
23.9
|
22.1
|
27%
|
38%
|
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and Subsidiaries
Interim financial information
June 30, 2010
|
||
Independent accountant’s review report
|
3 - 4
|
Identification
|
5
|
Balance sheets
|
6 - 7
|
Income statements
|
8 - 9
|
Statements of changes in shareholders’ equity
|
10 - 13
|
Statements of cash flows - Indirect method
|
14 - 17
|
Notes to the financial statements
|
18 - 83
|
Other information considered material by the company
|
84 -85 |
Investment in the subsidiaries
|
86
|
MD&A – Analysis of consolidated earnings
|
87 – 92
|
1.
|
We have reviewed the Quarterly Financial Information of Ultrapar Participações S.A. (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended June 30, 2010, comprising the balance sheet, the statements of income, comprehensive income, cash flows, changes in shareholders’ equity, explanatory notes and management report, which are the responsibility of its management.
|
2.
|
Our review was conducted in accordance with the specific rules set forth by the IBRACON - The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council - CFC and consisted mainly of the following: (a) inquiry and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the Quarterly Financial Information; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.
|
3.
|
Based on our review, we are not aware of any material modifications that should be made in the accounting information included in the Quarterly Financial Information described above, for these to be in accordance with accounting practices adopted in Brazil, especially the Committee for Accounting Pronouncements – CPC n° 21 – Interim Financial Statements and the rules issued by the Brazilian Securities and Exchange Commission (CVM), which are applicable to the preparation of the Quarterly Financial Information.
|
4.
|
As per Note n° 2, during the year of 2009 a number of Pronuncements, Interpretations and Techinical Guidance issued by the Committee for Accounting Pronuncements – CPC – were approved by the Brazilian Securities and Exchange Commission (CVM), in effect as from January 1, 2010, and changed certain accounting practices adopted in Brazil. These changes were adopted by the Company and its subsidiaries in the preparation of the Quarterly Financial Information for the quarter ended June 30, 2010 and disclosed in Note n° 2. This Quarterly Financial Information restated herein and, therefore, differ from the one originally presented by the Company as of June 30, 2010, including our review report dated August 10, 2010. The Quarterly Financial Information for the year and period related to 2009, presented herein for comparison purposes, were adjusted to include the changes in the accounting practices adopted in Brazil in effect in 2010.
|
01.01 - CAPITAL COMPOSITION
|
|||
Number of shares
|
Current quarter
|
Prior quarter
|
Same quarter in prior year
|
(Thousands)
|
06/30/2010
|
03/31/2010
|
06/30/2009
|
Paid-up Capital
|
|||
1 - Common
|
49,430
|
49,430
|
49,430
|
2 - Preferred
|
86,666
|
86,666
|
86,666
|
3 - Total
|
136,096
|
136,096
|
136,096
|
Treasury Share
|
|||
4 - Common
|
7
|
7
|
7
|
5 - Preferred
|
2,138
|
2,138
|
2,201
|
6 - Total
|
2,145
|
2,145
|
2,208
|
01.02 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
|
||||||
1 - ITEM
|
2 - EVENT
|
3 - APPROVAL
|
4 - REVENUE
|
5 - BEGINNING OF
PAYMENT
|
7 - TYPE
OF SHARE
|
8 - AMOUNT
PER SHARE
|
01.03 - SUBSCRIBED CAPITAL AND ALTERATIONS IN THE CURRENT YEAR
|
||||||
1 - ITEM
|
2 - DATE OF ALTERATION
|
3 - AMOUNT OF THE CAPITAL
(IN THOUSANDS OF REAIS)
|
4 - AMOUNT OF THE ALTERATION
(IN THOUSANDS OF REAIS)
|
5 - NATURE OF ALTERATION
|
7 - NUMBER OF SHARES ISSUED
(THOUSAND)
|
8 - SHARE PRICE ON ISSUE DATE
(IN REAIS)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
|||||||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
|||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
5 | 421,683 | 32,307 | 2,446,702 | 1,500,396 | |||||||||||||||
Financial investments
|
5 | 56,761 | 20,000 | 571,368 | 411,515 | |||||||||||||||
Trade accounts receivable
|
6 | - | - | 1,630,948 | 1,588,988 | |||||||||||||||
Inventories
|
7 | - | - | 1,024,524 | 1,011,957 | |||||||||||||||
Recoverable taxes
|
8 | 31,690 | 37,344 | 310,506 | 310,490 | |||||||||||||||
Dividends receivable
|
- | 30 | - | - | ||||||||||||||||
Other receivables
|
824 | 2,384 | 18,218 | 30,799 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 37,996 | 47,548 | |||||||||||||||
Total current assets
|
510,958 | 92,065 | 6,040,262 | 4,901,693 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Long-term assets
|
||||||||||||||||||||
Financial investments
|
5 | - | - | 9,228 | 7,193 | |||||||||||||||
Trade accounts receivable
|
6 | - | - | 68,596 | 75,612 | |||||||||||||||
Related companies
|
9.a) | 770,674 | 750,000 | 10,174 | 9,376 | |||||||||||||||
Deferred income and social contribution taxes
|
10.a) | 180 | 750 | 644,718 | 672,356 | |||||||||||||||
Recoverable taxes
|
8 | 34,001 | 21,586 | 78,341 | 65,136 | |||||||||||||||
Escrow deposits
|
232 | 232 | 332,771 | 323,809 | ||||||||||||||||
Other receivables
|
- | - | 969 | 1,195 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 30,876 | 35,466 | |||||||||||||||
805,087 | 772,568 | 1,175,673 | 1,190,143 | |||||||||||||||||
Investments
|
||||||||||||||||||||
Subsidiaries
|
12.a) | 4,773,840 | 5,005,465 | - | - | |||||||||||||||
Affiliates
|
12.b) | - | - | 12,321 | 12,486 | |||||||||||||||
Others
|
- | - | 2,288 | 2,344 | ||||||||||||||||
Property, plant and equipment
|
13 and 16.g)
|
- | - | 3,880,926 | 3,861,184 | |||||||||||||||
Intangible assets
|
14 | 246,163 | 246,163 | 1,231,580 | 1,202,698 | |||||||||||||||
Deferred charges
|
15 | - | - | 7,283 | 8,591 | |||||||||||||||
5,020,003 | 5,251,628 | 5,134,398 | 5,087,303 | |||||||||||||||||
Total non-current assets
|
5,825,090 | 6,024,196 | 6,310,071 | 6,277,446 | ||||||||||||||||
Total assets
|
6,336,048 | 6,116,261 | 12,350,333 | 11,179,139 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans and financing
|
16 | - | - | 835,881 | 718,004 | |||||||||||||||
Debentures
|
16.f) | 56,651 | 26,956 | 56,651 | 26,955 | |||||||||||||||
Finance leases
|
16.g) | - | - | 8,090 | 9,391 | |||||||||||||||
Trade payables
|
216 | 148 | 687,396 | 667,585 | ||||||||||||||||
Salaries and related charges
|
110 | 100 | 167,191 | 133,079 | ||||||||||||||||
Taxes payable
|
30 | 53 | 148,989 | 158,025 | ||||||||||||||||
Dividends payable
|
2,093 | 2,139 | 7,471 | 7,645 | ||||||||||||||||
Income tax and social
contribution payable
|
5 | 5 | 40,242 | 38,225 | ||||||||||||||||
Post-employment benefits
|
25.b) | - | - | 11,955 | 11,955 | |||||||||||||||
Provision for contingencies
|
24.a) | - | - | 23,087 | 21,660 | |||||||||||||||
Provision for assets retirement
obligation
|
17 | - | - | 5,703 | 5,848 | |||||||||||||||
Deferred revenue
|
18 | 13,362 | 18,708 | |||||||||||||||||
Other payables
|
214 | 649 | 27,118 | 24,715 | ||||||||||||||||
Total current liabilities
|
59,319 | 30,050 | 2,033,136 | 1,841,795 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Long-term liabilities
|
||||||||||||||||||||
Financing
|
16 | - | - | 3,317,120 | 2,514,027 | |||||||||||||||
Debentures
|
16.f) | 1,190,252 | 1,188,795 | 1,190,252 | 1,188,795 | |||||||||||||||
Finance leases
|
16.g) | - | - | 1,569 | 3,045 | |||||||||||||||
Related companies
|
9.a) | - | - | 4,021 | 4,071 | |||||||||||||||
Deferred income and social
contribution taxes
|
10.a) | - | - | 27,919 | 19,198 | |||||||||||||||
Provision for contingencies
|
24.a) | 3,592 | 3,548 | 507,880 | 527,204 | |||||||||||||||
Post-employment benefits
|
25.b) | - | - | 90,085 | 90,085 | |||||||||||||||
Provision for assets retirement
obligation
|
17 | 59,233 | 60,001 | |||||||||||||||||
Deferred revenue
|
18 | 4,646 | 5,167 | |||||||||||||||||
Other payables
|
- | - | 45,889 | 46,979 | ||||||||||||||||
Total non-current liabilities
|
1,193,844 | 1,192,343 | 5,248,614 | 4,458,572 | ||||||||||||||||
Non-controlling interest
|
- | - | 21,723 | 20,535 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
19.a) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
19.c) | 4,482 | 4,482 | 1,576 | 1,426 | |||||||||||||||
Revaluation reserve
|
19.d) | 7,873 | 7,825 | 7,873 | 7,825 | |||||||||||||||
Profit reserves
|
19.e) | 1,268,850 | 1,268,850 | 1,268,850 | 1,268,850 | |||||||||||||||
Treasury shares
|
19.b) | (123,720 | ) | (123,720 | ) | (135,116 | ) | (135,760 | ) | |||||||||||
Valuation adjustment
|
3.c) and 19.g)
|
(3,850 | ) | (2,044 | ) | (3,850 | ) | (2,044 | ) | |||||||||||
Cumulative translation
adjustments
|
3.o) and 19.h)
|
(19,708 | ) | (19,047 | ) | (19,708 | ) | (19,047 | ) | |||||||||||
Retained earnings
|
252,185 | 60,749 | 230,462 | 40,214 | ||||||||||||||||
19.f) | 5,082,885 | 4,893,868 | 5,046,860 | 4,858,237 | ||||||||||||||||
Total liabilities and
shareholders’ equity
|
6,336,048 | 6,116,261 | 12,350,333 | 11,179,139 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010 | 06/30/2009 | 06/30/2010 | 06/30/2009 | ||||||||||||||||
Gross revenue from sales and services
|
3.a) | - | - | 10,796,449 | 10,108,414 | |||||||||||||||
Deduction
|
- | - | (413,863 | ) | (488,723 | ) | ||||||||||||||
Net revenue from sales and services
|
- | - | 10,382,586 | 9,619,691 | ||||||||||||||||
Cost of products and services sold
|
3.a) | - | - | (9,573,670 | ) | (8,931,988 | ) | |||||||||||||
Gross income
|
- | - | 808,916 | 687,703 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (287,563 | ) | (280,693 | ) | ||||||||||||||
General and administrative
|
(1,763 | ) | (499 | ) | (187,031 | ) | (198,357 | ) | ||||||||||||
Other net operating income
|
1,783 | 1,598 | 2,014 | 1,271 | ||||||||||||||||
Income on disposal of assets
|
20 | - | - | (2,168 | ) | 6,776 | ||||||||||||||
Operating income before financial income and equity
|
20 | 1,099 | 334,168 | 216,700 | ||||||||||||||||
Net financial income
|
22 | 2,495 | (20,150 | ) | (65,758 | ) | (90,689 | ) | ||||||||||||
Equity in income of subsidiaries and
affiliates
|
12.a) and 12.b)
|
188,653 | 106,696 | (163 | ) | 139 | ||||||||||||||
Operating income before social contribution and income taxes
|
191,168 | 87,645 | 268,247 | 126,150 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
10.b) | (272 | ) | - | (48,741 | ) | (49,435 | ) | ||||||||||||
Deferred charges
|
10.b) | (571 | ) | (323 | ) | (36,386 | ) | 9,117 | ||||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 8,488 | 2,843 | |||||||||||||||
(843 | ) | (323 | ) | (76,639 | ) | (37,475 | ) | |||||||||||||
Income before non-controlling interests
|
190,325 | 87,322 | 191,608 | 88,675 | ||||||||||||||||
Non-controlling interests
|
- | - | (1,283 | ) | (1,353 | ) | ||||||||||||||
Net income for the period
|
190,325 | 87,322 | 190,325 | 87,322 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010 | 06/30/2009 | 06/30/2010 | 06/30/2009 | ||||||||||||||||
Gross revenue from sales and services
|
3.a) | - | - | 21,128,774 | 16,833,572 | |||||||||||||||
Deduction
|
- | - | (812,796 | ) | (804,488 | ) | ||||||||||||||
Net revenue from sales and services
|
- | - | 20,315,978 | 16,029,084 | ||||||||||||||||
Cost of products and services sold
|
3.a) | - | - | (18,812,184 | ) | (14,840,649 | ) | |||||||||||||
Gross income
|
- | - | 1,503,794 | 1,188,435 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (567,062 | ) | (459,639 | ) | ||||||||||||||
General and administrative
|
(3,442 | ) | (1,700 | ) | (363,473 | ) | (347,461 | ) | ||||||||||||
Other net operating income
|
4,248 | 1,597 | 9,112 | 6,549 | ||||||||||||||||
Income on disposal of assets
|
20 | - | - | (1,774 | ) | 9,538 | ||||||||||||||
Operating income before financial income and equity
|
806 | (103 | ) | 580,597 | 397,422 | |||||||||||||||
Net financial income
|
22 | 186 | (44,895 | ) | (139,008 | ) | (148,500 | ) | ||||||||||||
Equity in income of subsidiaries and
affiliates
|
12.a) and 12.b)
|
314,896 | 223,797 | (138 | ) | 39 | ||||||||||||||
Operating income before social contribution and income taxes
|
315,888 | 178,799 | 441,451 | 248,961 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
10.b) | (276 | ) | - | (79,656 | ) | (78,215 | ) | ||||||||||||
Deferred charges
|
10.b) | (52 | ) | 339 | (63,752 | ) | 1,323 | |||||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 15,607 | 9,777 | |||||||||||||||
(328 | ) | 339 | (127,801 | ) | (67,115 | ) | ||||||||||||||
Income before non-controlling interests
|
315,560 | 179,138 | 313,650 | 181,846 | ||||||||||||||||
Non-controlling interests
|
- | - | 1,910 | (2,708 | ) | |||||||||||||||
Net income for the period
|
315,560 | 179,138 | 315,560 | 179,138 |
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Profit reserve
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 1,145,130 | (4,075 | ) | (5,302 | ) | 6,568 | 4,851,732 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (283 | ) | - | - | - | 283 | - | ||||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (56,857 | ) | (56,857 | ) | ||||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | (13,295 | ) | (13,295 | ) | ||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (74 | ) | (74 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | 225 | - | - | 225 | |||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (14,406 | ) | - | (14,406 | ) | |||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 315,560 | 315,560 | ||||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 4,482 | 7,873 | 1,145,130 | (3,850 | ) | (19,708 | ) | 252,185 | 5,082,885 |
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Profit reserve
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 1,275 | 8,156 | 1,132,447 | (4,075 | ) | (5,302 | ) | 6,568 | 4,835,842 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (283 | ) | - | - | - | 283 | - | ||||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (56,857 | ) | (56,857 | ) | ||||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | (13,295 | ) | (13,295 | ) | ||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (74 | ) | (74 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | 225 | - | - | 225 | |||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (14,406 | ) | - | (14,406 | ) | |||||||||||||||||||||||||
Treasury shares
|
- | 301 | - | 1,287 | - | - | - | 1,588 | ||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 315,560 | 315,560 | ||||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 1,576 | 7,873 | 1,133,734 | (3,850 | ) | (19,708 | ) | 252,185 | 5,068,583 |
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Profit reserve
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 4,482 | 7,825 | 1,145,130 | (2,044 | ) | (19,047 | ) | 60,749 | 4,893,868 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | 48 | - | - | - | (48 | ) | - | ||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (28 | ) | (28 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (1,806 | ) | - | - | (1,806 | ) | |||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (661 | ) | - | (661 | ) | |||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | 1,187 | 1,187 | ||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 190,325 | 190,325 | ||||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 4,482 | 7,873 | 1,145,130 | (3,850 | ) | (19,708 | ) | 252,185 | 5,082,885 |
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve in subsidiaries
|
Profit reserve
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Total
|
||||||||||||||||||||||||||||
Balance at March 31, 2010
|
3,696,773 | 1,426 | 7,825 | 1,133,090 | (2,044 | ) | (19,047 | ) | 60,749 | 4,878,772 | ||||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | 48 | - | - | - | (48 | ) | - | ||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (28 | ) | (28 | ) | |||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (1,806 | ) | - | - | (1,806 | ) | |||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (661 | ) | - | (661 | ) | |||||||||||||||||||||||||
Treasury shares
|
- | 150 | - | 644 | - | - | - | 794 | ||||||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | 1,187 | 1,187 | ||||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 190,325 | 190,325 | ||||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 1,576 | 7,873 | 1,133,734 | (3,850 | ) | (19,708 | ) | 252,185 | 5,068,583 | ||||||||||||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010
|
06/30/2009
|
06/30/2010
|
06/30/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
190,325 | 87,322 | 190,325 | 87,322 | ||||||||||||||||
Adjustments to concile net income to cash provided by operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12 | (188,653 | ) | (106,696 | ) | 163 | (139 | ) | ||||||||||||
Depreciation and amortization
|
- | - | 130,684 | 134,523 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 2,555 | 2,544 | ||||||||||||||||
Expense with tanks removed
|
- | - | (1,749 | ) | (745 | ) | ||||||||||||||
Interest, monetary and exchange rate changes
|
10,478 | 18,719 | 103,853 | (64,429 | ) | |||||||||||||||
Deferred income and social contribution taxes
|
10.b) | 571 | 323 | 36,386 | (9,117 | ) | ||||||||||||||
Non-controlling interest in income
|
- | - | 1,283 | 1,353 | ||||||||||||||||
Income on sale of property, plant and equipment
|
- | - | 2,168 | (6,776 | ) | |||||||||||||||
Others
|
- | - | (1,338 | ) | 724 | |||||||||||||||
Dividends received from subsidiaries
|
168,998 | 218,681 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | (41,961 | ) | 113,538 | ||||||||||||||
Inventories
|
7 | - | - | 28,288 | 183,256 | |||||||||||||||
Recoverable taxes
|
8 | 5,654 | (5,328 | ) | (16 | ) | 18,099 | |||||||||||||
Other receivables
|
1,560 | (632 | ) | 12,581 | (10,224 | ) | ||||||||||||||
Prepaid expenses
|
11 | - | - | 9,552 | 5,790 | |||||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
68 | 83 | 19,811 | (94,293 | ) | |||||||||||||||
Wages and employee benefits
|
10 | 43 | 34,112 | (221 | ) | |||||||||||||||
Taxes payable
|
(23 | ) | 19 | (9,037 | ) | 21,741 | ||||||||||||||
Income and social contribution taxes
|
- | - | 2,017 | 6,088 | ||||||||||||||||
Other payables
|
(434 | ) | (1 | ) | (1,509 | ) | (40,829 | ) | ||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | 7,016 | (17,971 | ) | ||||||||||||||
Recoverable taxes
|
8 | (12,415 | ) | (4,515 | ) | (12,824 | ) | 15,237 | ||||||||||||
Amounts in escrow
|
- | (33 | ) | (8,962 | ) | (9,800 | ) | |||||||||||||
Other receivables
|
- | - | 226 | 481 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 5,316 | 1,809 | |||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
44 | 165 | (19,324 | ) | 44,700 | |||||||||||||||
Other payables
|
- | (92 | ) | (1,616 | ) | (3,868 | ) | |||||||||||||
Net cash provided by operating activities
|
176,183 | 208,058 | 488,000 | 378,793 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010
|
06/30/2009
|
06/30/2010
|
06/30/2009
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(36,761 | ) | - | (161,888 | ) | 340,654 | ||||||||||||||
Disposal (acquisition) of investments, net
|
12 | - | 62,861 | - | - | |||||||||||||||
Cash of acquired subsidiaries
|
- | - | - | 29,442 | ||||||||||||||||
Capital contributions to subsidiaries
|
12 | (200,000 | ) | - | - | - | ||||||||||||||
Capital reduction of subsidiaries
|
450,000 | - | - | - | ||||||||||||||||
Acquisition of property, plan and equipment
|
13 | - | - | (154,692 | ) | (109,113 | ) | |||||||||||||
Acquisition of intangible assets
|
14 | - | - | (71,496 | ) | (47,630 | ) | |||||||||||||
Proceed on sale of property, plant and equipment
|
- | - | 3,214 | 12,430 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
213,239 | 62,861 | (384,862 | ) | 225,783 | |||||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16 | - | 1,174,524 | 1,088,970 | 1,315,629 | |||||||||||||||
Amortization
|
16 | - | (1,256,974 | ) | (241,359 | ) | (1,435,274 | ) | ||||||||||||
Payment of financial lease
|
16 | - | - | (3,104 | ) | (3,582 | ) | |||||||||||||
Dividends paid
|
(46 | ) | (118,462 | ) | (175 | ) | (122,339 | ) | ||||||||||||
Acquisition of non-controlling interests
|
- | - | (28 | ) | - | |||||||||||||||
Related entities
|
9.a) | - | 51,220 | (847 | ) | 450 | ||||||||||||||
Net cash provided by (used in) financing activities
|
(46 | ) | (149,692 | ) | 843,457 | (245,116 | ) | |||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (289 | ) | (8,364 | ) | ||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
389,376 | 121,227 | 946,306 | 351,096 | ||||||||||||||||
Cash and cash equivalents at the beginning of period
|
5 | 32,307 | 41,967 | 1,500,396 | 838,682 | |||||||||||||||
Cash and cash equivalents at the end of period
|
5 | 421,683 | 163,194 | 2,446,702 | 1,189,778 | |||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010
|
06/30/2009
|
06/30/2010
|
06/30/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
315,560 | 179,138 | 315,560 | 179,138 | ||||||||||||||||
Adjustments to concile net income to cash provided by
operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12 | (314,896 | ) | (223,797 | ) | 138 | (39 | ) | ||||||||||||
Depreciation and amortization
|
- | - | 263,792 | 241,555 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 4,669 | 5,138 | ||||||||||||||||
Expense with tanks removed
|
- | - | (2,810 | ) | (1,470 | ) | ||||||||||||||
Interest, monetary and exchange rate changes
|
18,329 | 64,265 | 197,500 | 22,568 | ||||||||||||||||
Deferred income and social contribution taxes
|
10.b) | 52 | (339 | ) | 63,752 | (1,323 | ) | |||||||||||||
Non-controlling interest in income
|
- | - | (1,910 | ) | 2,708 | |||||||||||||||
Income on sale of property, plant and equipment
|
- | - | 1,774 | (9,538 | ) | |||||||||||||||
Others
|
- | - | (727 | ) | 373 | |||||||||||||||
Dividends received from subsidiaries
|
287,988 | 222,281 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | (12,665 | ) | 85,207 | ||||||||||||||
Inventories
|
7 | - | - | (41,820 | ) | 346,015 | ||||||||||||||
Recoverable taxes
|
8 | 6,555 | (15,289 | ) | 9,655 | 34,915 | ||||||||||||||
Other receivables
|
(815 | ) | 200 | 17,118 | 70,820 | |||||||||||||||
Prepaid expenses
|
11 | - | - | (15,164 | ) | (19,925 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(9,810 | ) | (144 | ) | (204,473 | ) | (197,604 | ) | ||||||||||||
Wages and employee benefits
|
10 | 47 | (9,299 | ) | (37,578 | ) | ||||||||||||||
Taxes payable
|
(1,392 | ) | (84 | ) | 27,493 | 27,515 | ||||||||||||||
Income and social contribution taxes
|
5 | - | 21,267 | (4,044 | ) | |||||||||||||||
Other payables
|
(632 | ) | (38 | ) | (19,990 | ) | (41,647 | ) | ||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | 17,423 | (8,340 | ) | ||||||||||||||
Recoverable taxes
|
8 | (16,840 | ) | (4,515 | ) | (24,950 | ) | 11,132 | ||||||||||||
Amounts in escrow
|
(15 | ) | (57 | ) | (24,233 | ) | (16,786 | ) | ||||||||||||
Other receivables
|
- | - | 534 | 519 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 5,655 | 2,515 | |||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
85 | 165 | (32,351 | ) | 52,413 | |||||||||||||||
Other payables
|
- | - | 10,555 | (3,484 | ) | |||||||||||||||
Net cash provided by operating activities
|
284,184 | 221,833 | 566,493 | 740,753 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
06/30/2010
|
06/30/2009
|
06/30/2010
|
06/30/2009
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(56,761 | ) | (750,000 | ) | (133,145 | ) | 450,663 | |||||||||||||
Disposal (acquisition) of investments, net
|
12 | - | 62,861 | - | (1,189,646 | ) | ||||||||||||||
Cash of acquired subsidiaries
|
- | - | - | 29,442 | ||||||||||||||||
Capital contributions to subsidiaries
|
12 | (200,000 | ) | (4,980 | ) | - | - | |||||||||||||
Capital reduction of subsidiaries
|
450,000 | - | - | - | ||||||||||||||||
Acquisition of property, plant and equipment
|
13 | - | - | (328,608 | ) | (213,123 | ) | |||||||||||||
Acquisition of intangible assets
|
14 | - | - | (110,226 | ) | (65,672 | ) | |||||||||||||
Proceed on sale of property, plant and equipment
|
- | - | 7,673 | 21,179 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
193,239 | (692,119 | ) | (564,306 | ) | (967,157 | ) | |||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16 | - | 1,174,524 | 2,137,077 | 1,862,762 | |||||||||||||||
Amortization
|
16 | - | (1,266,376 | ) | (1,393,503 | ) | (1,588,742 | ) | ||||||||||||
Payment of financial lease
|
16 | - | - | (6,401 | ) | (6,822 | ) | |||||||||||||
Dividends paid
|
(158,782 | ) | (118,494 | ) | (163,254 | ) | (122,475 | ) | ||||||||||||
Acquisition of non-controlling interest
|
- | - | (28 | ) | - | |||||||||||||||
Reduction of non-controlling interest
|
- | - | (11,369 | ) | - | |||||||||||||||
Related entities
|
9.a) | 44,116 | 64,835 | (2,617 | ) | (248 | ) | |||||||||||||
Net cash provided by (used in) financing activities
|
(114,666 | ) | (145,511 | ) | 559,905 | 144,475 | ||||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (2,889 | ) | (3,346 | ) | ||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
362,757 | (615,797 | ) | 559,203 | (85,275 | ) | ||||||||||||||
Cash and cash equivalents at the beginning of period
|
5 | 58,926 | 778,991 | 1,887,499 | 1,275,053 | |||||||||||||||
Cash and cash equivalents at the end of period
|
5 | 421,683 | 163,194 | 2,446,702 | 1,189,778 | |||||||||||||||
1
|
Operations
|
2
|
First-time adoption of the new pronouncements issued by the Accounting Pronouncements Committee (“CPC”)
|
2.1
|
Transition basis for the adoption of the new CPC pronouncements
|
a.
|
Exemption related to business combination before the transition date
|
b.
|
Exemption related to changes in existing decommissioning, restoration and similar liabilities included in the cost of property, plant and equipment
|
c.
|
Exemption related to the capitalization of borrowing costs
|
d.
|
Exemption related to deemed cost
|
2.2
|
Conciliation between previous GAAP and New BR GAAP
|
Shareholders’ equity
|
June 30, 2010
|
June 30, 2009
|
||||||
Shareholders’ equity under previous GAAP
|
5,153,138 | 4,829,816 | ||||||
Adoption of New BR GAAP effects:
|
||||||||
a) Recognition of provision for assets retirement obligation
|
(37,940 | ) | (37.431 | ) | ||||
b) Measurement of property, plant and equipment:
|
||||||||
b.1) Borrowing costs capitalization
|
(25,689 | ) | (28.228 | ) | ||||
b.2) Recognition of inflation 1996/1997
|
14,127 | 16.098 | ||||||
c) Write-off of investments in progress
|
(21,513 | ) | (21.223 | ) | ||||
d) Recognition of provision for contingencies
|
(8,244 | ) | (7.539 | ) | ||||
e) Business Combination –Texaco acquisition
|
(63,991 | ) | (41.138 | ) | ||||
f) Loyalty program
|
(10,915 | ) | - | |||||
g) Other effects, net
|
3,445 | 1.963 | ||||||
h) Deferred income and social contribution taxes
|
44,442 | 60.622 | ||||||
Total
|
(106,278 | ) | (56.876 | ) | ||||
Shareholders’ equity, excluding non-controlling interest in subsidiaries
|
5,046,860 | 4.772.940 | ||||||
i) Non-controlling interest in subsidiaries in the shareholders´equity
|
21,723 | 38.088 | ||||||
Shareholders’ equity under New BR GAAP
|
5,068,583 | 4,811,028 |
Net income
|
Semester ended June 30,
2010
|
Semester ended June 30,
2009
|
||||||
Net income under previous GAAP
|
336,531 | 184,481 | ||||||
Adoption of New BR GAAP effects:
|
||||||||
a) Recognition of provision for assets retirement obligation
|
67 | (658 | ) | |||||
b) Measurement of property, plant and equipment:
|
||||||||
b.1) Borrowing costs capitalization
|
1,730 | 1,844 | ||||||
b.2) Recognition of inflation 1996/1997
|
(490 | ) | (1,376 | ) | ||||
c) Write-off of investments in progress
|
(121 | ) | (223 | ) | ||||
d) Recognition of provision for contingencies
|
(339 | ) | (349 | ) | ||||
e) Business Combination –Texaco acquisition
|
(14,181 | ) | (10,337 | ) | ||||
f) Loyalty program
|
(989 | ) | - | |||||
g) Other effects, net
|
1,966 | 3,003 | ||||||
h) Deferred income and social contribution taxes
|
(8,614 | ) | 2,753 | |||||
Total
|
(20,971 | ) | (5,343 | ) | ||||
Net income, excluding non-controlling interest in subsidiaries
|
315,560 | 179,138 | ||||||
i) Non-controlling interest in subsidiaries in the net income
|
(1,910 | ) | 2,708 | |||||
Net income under New BR GAAP
|
313,650 | 181,846 |
a.
|
Recognition of provision for removal of fuel tanks (asset retirement obligation - ARO)
|
b.
|
Measurement of property, plant and equipment
|
c.
|
Write-off of investments in progress
|
d.
|
Recognition of provisions for contingencies
|
e.
|
Business combination - Texaco acquisition
|
R$ | ||||
Current assets
|
625,000 | |||
Non-current assets
|
1,132,485 | |||
Goodwill
|
177,759 | |||
Total assets acquired and goodwill
|
1,935,244 | |||
Current liabilities
|
311,869 | |||
Non-current liabilities
|
267,866 | |||
Net assets
|
1,355,509 | |||
Goodwill recorded under prior accounting practices
|
398,985 | |||
Deferred taxes effects on goodwill
|
(134,658 | ) | ||
Goodwill recorded under prior accounting practices,
net of deferred taxes effects
|
264,327 | |||
Goodwill difference between New BR GAAP and prior
accounting practices
|
(86,568 | ) | ||
Goodwill recorded under New BR GAAP
|
177,759 | |||
Difference between the market value and the carrying value of
the assets (treated similarly between prior accounting practices
and New BR GAAP)
|
344,418 |
f.
|
Loyalty Program
|
g.
|
Other effects, net
|
h.
|
Deferred income and social contribution taxes
|
i.
|
Presentation of non-controlling interests in subsidiaries
|
3
|
Representation of interim financial statements and summary of main accounting practices
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through income: financial assets held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as income, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed payments or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that were not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income, in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial instruments with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through income; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
d.
|
Current and non-current assets
|
e.
|
Investments
|
f.
|
Property, plant and equipment
|
Weighted
average term of depreciation
|
Weighted average term of depreciation
|
|||||||
(years) - previous
|
(years) - revised
|
|||||||
Buildings
|
25 | 25 | ||||||
Leasehold improvements
|
14 | 11 | ||||||
Machinery and equipment
|
10 | 11 | ||||||
Light fuel/lubricant distribution equipment and facilities
|
10 | 14 | ||||||
LPG tanks and bottles
|
10 | 13 | ||||||
Vehicles
|
5 | 9 | ||||||
IT equipment
|
5 | 5 |
g.
|
Financial leases
|
h.
|
Intangible assets
|
i.
|
Deferred charges
|
j.
|
Current and non-current liabilities
|
k.
|
Income and social contribution taxes on profit
|
l.
|
Assets retirement obligation – fuel tanks
|
m.
|
Provision for contingencies
|
n.
|
Actuarial obligation for post-employment benefits
|
o.
|
Basis for translating interim financial statements of foreign-based subsidiaries
|
p.
|
Use of estimates
|
q.
|
Impairment of assets
|
r.
|
Adjustment to present value
|
4
|
Principles of consolidation and investments in affiliates
|
% interest in the share capital
Jun. 30, 2010
|
% interest in the share capital
Mar. 31, 2010
|
|||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100 | - | 100 | - | |||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
- | 99 | - | 99 | |||||||||||||
Transultra - Armazenamento e Transporte Especializado Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Petrolog Serviços e Armazéns Gerais Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
AGT – Armazéns Gerais e Transportes Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
- | 50 | - | 50 | |||||||||||||
Ultracargo Argentina S.A.
|
Argentina
|
- | 100 | - | 100 | |||||||||||||
Melamina Ultra S.A. Indústria Química
|
Brazil
|
- | 99 | - | 99 | |||||||||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100 | - | 100 | - | |||||||||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
- | 99 | - | 99 | |||||||||||||
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
- | 100 | - | 100 | |||||||||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Barrington S.L.
|
Spain
|
- | 100 | - | 100 | |||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | |||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | |||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | |||||||||||||
Oxiteno USA LLC
|
United States
|
- | 100 | - | 100 | |||||||||||||
Global Petroleum Products Trading Corp. (**)
|
Virgin Islands
|
- | 100 | - | 100 | |||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
- | 100 | - | 100 | |||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
- | 100 | - | 100 | |||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
- | 100 | - | 100 | |||||||||||||
U.A.T.S.P.E. Empreendimentos e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100 | - | 100 | - | |||||||||||||
am/pm Comestíveis Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Ipiranga Trading Limited
|
Virgin Islands
|
- | 100 | - | 100 | |||||||||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Ipiranga Logística Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Maxfácil Participações S.A. (*)
|
Brazil
|
- | 50 | - | 50 | |||||||||||||
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
- | 99 | - | 99 | |||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
- | 56 | - | 56 | |||||||||||||
LPG International Inc.
|
Cayman Islands
|
- | 100 | - | 100 | |||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Sociedade Anônima de Óleo Galena-Signal
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
- | 100 | - | 100 | |||||||||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33 | - | 33 | - |
5
|
Financial assets
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
|||||||||||||
Cash and banks
|
||||||||||||||||
In local currency
|
243 | - | 65,061 | 65,783 | ||||||||||||
In foreign currency
|
- | - | 20,286 | 15,086 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
421,440 | 32,307 | 2,361,355 | 1,419,527 | ||||||||||||
Total cash and cash equivalents
|
421,683 | 32,307 | 2,446,702 | 1,500,396 | ||||||||||||
·
|
Financial Investments
|
Parent
|
Consolidated
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
56,761 | 20,000 | 352,862 | 189,649 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 212,623 | 215,042 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | 15,111 | 14,017 | ||||||||||||
Total of financial investments
|
56,761 | 20,000 | 580,596 | 418,708 | ||||||||||||
Current
|
56,761 | 20,000 | 571,368 | 411,515 | ||||||||||||
Non-current
|
- | - | 9,228 | 7,193 |
Consolidated
|
||||||||
06/30/2010
|
03/31/2010
|
|||||||
|
||||||||
Measured at fair value through income
|
2,376,466 | 1,433,544 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
558,292 | 397,498 | ||||||
Financial assets, except cash and banks
|
2,941,951 | 1,838,235 |
6
|
Trade accounts receivable (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||
Domestic customers
|
1,518,585 | 1,481,623 | ||||||
Customer financing - Ipiranga
|
185,282 | 192,071 | ||||||
Foreign customers
|
114,018 | 107,507 | ||||||
(-) Allowance for doubtful accounts
|
(118,341 | ) | (116,601 | ) | ||||
1,699,544 | 1,664,600 | |||||||
Current
|
1,630,948 | 1,588,988 | ||||||
Non-current
|
68,596 | 75,612 |
Balance as of March 31, 2010
|
116,601 | |||
Additions
|
4,273 | |||
Write-offs
|
(2,533 | ) | ||
Balance as of June 30, 2010
|
118,341 |
7
|
Inventories (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||||||||||||||||||
Cost |
Provision for loss
|
Net balance
|
Cost |
Provision for loss
|
Net balance
|
|||||||||||||||||||
Finished goods
|
218,918 | (14,470 | ) | 204,448 | 181,302 | (13,164 | ) | 168,138 | ||||||||||||||||
Work in process
|
2,746 | - | 2,746 | 3,322 | - | 3,322 | ||||||||||||||||||
Raw materials
|
117,413 | (45 | ) | 117,368 | 127,478 | (74 | ) | 127,404 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
25,423 | - | 25,423 | 22,055 | - | 22,055 | ||||||||||||||||||
Fuels, lubricants and greases
|
520,885 | (672 | ) | 520,213 | 557,590 | (837 | ) | 556,753 | ||||||||||||||||
Consumable materials and bottles for resale
|
37,594 | (979 | ) | 36,615 | 36,797 | (970 | ) | 35,827 | ||||||||||||||||
Advances to suppliers
|
68,123 | - | 68,123 | 86,677 | - | 86,677 | ||||||||||||||||||
Properties for resale
|
49,588 | - | 49,588 | 11,781 | - | 11,781 | ||||||||||||||||||
1,040,690 | (16,166 | ) | 1,024,524 | 1,027,002 | (15,045 | ) | 1,011,957 | |||||||||||||||||
Movements in the provision for loss are as follows:
|
||||||||||||||||||||||||
Balance as of March 31, 2010
|
15,045 | |||||||||||||||||||||||
Additions
|
1,121 | |||||||||||||||||||||||
Balance as of June 30, 2010
|
16,166 |
8
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
|||||||||||||
IRPJ and CSLL
|
65,650 | 58,889 | 130,449 | 122,955 | ||||||||||||
ICMS
|
- | - | 226,789 | 232,686 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (62,859 | ) | (70,024 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Notes 3.r)
|
- | - | (3,614 | ) | (3,996 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 79,290 | 78,104 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 9,610 | 7,484 | ||||||||||||
IPI
|
- | - | 3,435 | 2,741 | ||||||||||||
Others
|
20 | 20 | 5,747 | 5,676 | ||||||||||||
Total
|
65,691 | 58,930 | 388,847 | 375,626 | ||||||||||||
Current
|
31,690 | 37,344 | 310,506 | 310,490 | ||||||||||||
Non-current
|
34,001 | 21,586 | 78,341 | 65,136 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance as of March 31, 2010
|
70,024 | |||||||||||||||
Additions
|
525 | |||||||||||||||
Write-offs
|
(7,690 | ) | ||||||||||||||
Balance as of June 30, 2010
|
62,859 |
9
|
Related parties
|
a.
|
Related companies
|
Parent
|
||||||||
Debentures
|
Financial income
|
|||||||
Assets
|
||||||||
Ipiranga Produtos de Petróleo S.A.
|
770,674 | 48,626 | ||||||
Total as of June 30, 2010
|
770,674 | 48,626 | ||||||
Total as of March 31, 2010
|
750,000 | |||||||
Total as of June 30, 2009
|
26,929 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 8,402 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 147 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 354 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654 | - | - | 1,174 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 240,250 | ||||||||||||
Quattor Química S.A.
|
- | - | - | 7,776 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,195 | - | - | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 8,597 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 164 | - | ||||||||||||
Other
|
520 | 826 | 46 | - | ||||||||||||
Total as of June 30, 2010
|
10,174 | 4,021 | 711 | 266,199 | ||||||||||||
Total as of March 31, 2010
|
9,376 | 4,071 | 829 | 251,058 |
Consolidated
|
||||||||
Transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A.
|
7,370 | 330,434 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
1,933 | - | ||||||
Liquigás Distribuidora S.A.
|
2,684 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
3 | 6,527 | ||||||
Petróleo Brasileiro S.A. – Petrobras
|
60,497 | 12,075,618 | ||||||
Quattor Química S.A.
|
9,626 | 82,537 | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 422,983 | ||||||
Servgás Distribuidora de Gas S.A.
|
559 | - | ||||||
SHV Gás Brasil Ltda.
|
1,094 | - | ||||||
Total as of June 30, 2010
|
83,766 | 12,918,099 | ||||||
Total as of June 30, 2009
|
51,332 | 10,629,129 |
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and Ipiranga Produtos de Petróleo S.A. (“IPP”), since RPR is proportionally consolidated and IPP is fully consolidated.
|
b.
|
Key management personnel - Compensation (Consolidated)
|
c.
|
Stock compensation plan
|
Date of award
|
Restricted shares awarded |
Market value of shares (in R$)
|
Total compensation costs, including taxes
|
Accumulated compensation costs recorded
|
Accumulated compensation costs not recorded
|
|||||||||||||||
December 15, 2009
|
62,500 | 83.00 | 7,155 | (709 | ) | 6,446 | ||||||||||||||
October 7, 2008
|
174,000 | 39.97 | 9,593 | (2,851 | ) | 6,742 | ||||||||||||||
December 12, 2007
|
40,000 | 64.70 | 3,570 | (1,566 | ) | 2,004 | ||||||||||||||
November 9, 2006
|
51,800 | 46.50 | 3,322 | (1,218 | ) | 2,104 | ||||||||||||||
December 14, 2005
|
23,400 | 32.83 | 1,060 | (487 | ) | 573 | ||||||||||||||
October 4, 2004
|
41,975 | 40.78 | 2,361 | (1,358 | ) | 1,003 | ||||||||||||||
December 17, 2003
|
59,800 | 30.32 | 2,501 | (1,647 | ) | 854 | ||||||||||||||
453,475 | 29,562 | (9,836 | ) | 19,726 |
10
|
Income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 25,012 | 23,972 | ||||||||||||
Provisions for contingencies
|
176 | 161 | 54,858 | 57,380 | ||||||||||||
Provision for post-employment benefit (see Note 25.b)
|
- | - | 29,165 | 29,165 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 11,888 | 15,374 | ||||||||||||
Provision for goodwill paid on investments (see Note 14)
|
- | - | 348,176 | 369,221 | ||||||||||||
Other provisions
|
4 | - | 35,845 | 22,785 | ||||||||||||
Tax losses and negative basis for social contribution to offset
|
- | 589 | 95,332 | 103,232 | ||||||||||||
Transition Tax Regime effect – adoption of New BRGAAP effect (see Note 2.2.h)
|
- | - | 44,442 | 51,227 | ||||||||||||
Total
|
180 | 750 | 644,718 | 672,356 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 392 | 400 | ||||||||||||
Accelerated depreciation
|
- | - | 117 | 120 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 5,303 | 5,811 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 2,928 | 2,680 | ||||||||||||
Transition Tax Regime effect – adoption Law 11638/07
|
- | - | 19,179 | 10,187 | ||||||||||||
Total
|
- | - | 27,919 | 19,198 | ||||||||||||
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
4 | 232,194 | ||||||
From 1 to 2 years
|
- | 101,411 | ||||||
From 2 to 3 years
|
176 | 99,367 | ||||||
From 3 to 5 years
|
- | 149,828 | ||||||
From 5 to 7 years
|
- | 44,621 | ||||||
From 7 to 10 years
|
- | 17,297 | ||||||
180 | 644,718 |
Parent
|
Consolidated
|
|||||||||||||||
06/30/2010
|
06/30/2009
|
06/30/2010
|
06/30/2009
|
|||||||||||||
Income (loss) before taxes and equity in income of affiliates
|
992 | (44,998 | ) | 441,589 | 248,922 | |||||||||||
Official tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at
the official tax rates
|
(338 | ) | 15,299 | (150,141 | ) | (84,633 | ) | |||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible
expenses/nontaxable revenues
|
(4 | ) | - | (2,108 | ) | (1,802 | ) | |||||||||
Adjustment to estimated income
|
- | - | 10,220 | 5,510 | ||||||||||||
Interest on equity
|
- | (14,960 | ) | - | - | |||||||||||
Workers Meal Program (PAT)
|
- | - | 188 | 232 | ||||||||||||
Other adjustments
|
14 | - | (1,567 | ) | 3,801 | |||||||||||
Income and social contribution taxes before tax
incentives
|
(328 | ) | 339 | (143,408 | ) | (76,892 | ) | |||||||||
Tax incentives - ADENE
|
- | - | 15,607 | 9,777 | ||||||||||||
Income and social contribution taxes in the income
statement
|
(328 | ) | 339 | (127,801 | ) | (67,115 | ) | |||||||||
Current
|
(276 | ) | - | (79,656 | ) | (78,215 | ) | |||||||||
Deferred
|
(52 | ) | 339 | (63,752 | ) | 1,323 | ||||||||||
Tax incentives - ADENE
|
- | - | 15,607 | 9,777 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
|||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 | 2016 | |||||||
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75 | 2013 | |||||||
Suape base
|
75 | 2018 | ||||||||
Aracaju base
|
75 | 2017 | ||||||||
Caucaia base
|
75 | 2012 | ||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75 | 2012 | |||||||
Suape terminal
|
75 | 2015 |
11
|
Prepaid expenses (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||
Rents | 32,509 | 35,707 | ||||||
Advertising and publicity
|
11,808 | 17,712 | ||||||
Insurance premiums
|
8,678 | 10,455 | ||||||
Purchases of meal and transportation tickets
|
3,348 | 3,305 | ||||||
Taxes and other prepaid expenses
|
12,529 | 15,835 | ||||||
68,872 | 83,014 | |||||||
Current
|
37,996 | 47,548 | ||||||
Non-current
|
30,876 | 35,466 |
12
|
Investments
|
Investments
|
Equity
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
06/30/2009
|
|||||||||||||
Ipiranga Produtos de Petróleo
|
2,307,075 | 2,785,156 | 243,660 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
1,772,197 | 1,543,283 | 29,149 | 23,211 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
687,229 | 674,504 | 31,445 | 17,699 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
7,339 | 2,522 | 10,642 | 9,302 | ||||||||||||
Companhia Brasileira de Petróleo Ipiranga
|
- | - | - | 190,661 | ||||||||||||
Sociedade Brasileira de Participações Ltda.
|
- | - | - | (17,076 | ) | |||||||||||
4,773,840 | 5,005,465 | 314,896 | 223,797 | |||||||||||||
Investments
|
Equity
|
|||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
06/30/2009
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A.
|
6,631 | 6,638 | 8 | (69 | ) | |||||||||||
Química da Bahia Indústria e Comércio S.A.
|
3,731 | 3,746 | (15 | ) | 118 | |||||||||||
Oxicap Indústria de Gases Ltda.
|
1,959 | 2,102 | (131 | ) | (10 | ) | ||||||||||
12,321 | 12,486 | (138 | ) | 39 | ||||||||||||
13
|
Property, plant and equipment (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||||||||||||||||||
Weighted average term of depreciation years)
|
Cost
|
Accumulated depreciation
|
Provision for loss
|
Net
|
Net
|
|||||||||||||||||||
Lands
|
- | 374,580 | - | (197 | ) | 374,383 | 396,823 | |||||||||||||||||
Buildings
|
25 | 1,029,320 | (420,781 | ) | - | 608,539 | 632,827 | |||||||||||||||||
Leasehold improvements
|
11 | 373,842 | (182,323 | ) | - | 191,519 | 189,664 | |||||||||||||||||
Machinery and equipment
|
11 | 2,510,799 | (1,054,600 | ) | (1,697 | ) | 1,454,502 | 1,452,010 | ||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
14 | 1,382,018 | (806,245 | ) | - | 575,773 | 568,458 | |||||||||||||||||
LPG tanks and bottles
|
13 | 360,667 | (192,617 | ) | - | 168,050 | 153,701 | |||||||||||||||||
Vehicles
|
9 | 174,067 | (111,698 | ) | - | 62,369 | 57,089 | |||||||||||||||||
Furniture and utensils
|
6 | 97,654 | (57,798 | ) | - | 39,856 | 40,119 | |||||||||||||||||
Construction in progress
|
- | 347,703 | - | - | 347,703 | 238,900 | ||||||||||||||||||
Advances to suppliers
|
- | 24,578 | - | - | 24,578 | 25,991 | ||||||||||||||||||
Imports in progress
|
- | 809 | - | - | 809 | 71,835 | ||||||||||||||||||
IT equipment
|
5 | 176,003 | (143,158 | ) | - | 32,845 | 33,767 | |||||||||||||||||
6,852,040 | (2,969,220 | ) | (1,894 | ) | 3,880,926 | 3,861,184 |
Balance as of Mar. 31, 2010
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Exchange rate
|
Balance as of Jun. 30, 2010
|
||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Lands
|
397,020 | - | - | (14 | ) | (22,352 | ) | (74 | ) | 374,580 | ||||||||||||||||||
Buildings
|
1,064,058 | 2,190 | - | (652 | ) | (36,024 | ) | (252 | ) | 1,029,320 | ||||||||||||||||||
Leasehold improvements
|
366,114 | 1,386 | - | 6,594 | (252 | ) | - | 373,842 | ||||||||||||||||||||
Machinery and equipment
|
2,467,951 | 15,660 | - | 28,594 | (177 | ) | (1,229 | ) | 2,510,799 | |||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
1,360,326 | 22,654 | - | 2,054 | (3,016 | ) | - | 1,382,018 | ||||||||||||||||||||
LPG tanks and bottles
|
345,381 | 21,500 | - | 2 | (6,216 | ) | - | 360,667 | ||||||||||||||||||||
Vehicles
|
237,228 | 3,332 | - | (63,987 | ) | (2,482 | ) | (24 | ) | 174,067 | ||||||||||||||||||
Furniture and utensils
|
96,082 | 2,654 | - | (978 | ) | (72 | ) | (32 | ) | 97,654 | ||||||||||||||||||
Construction in progress
|
238,900 | 81,743 | - | 27,022 | - | 38 | 347,703 | |||||||||||||||||||||
Advances to suppliers
|
25,991 | 1,226 | - | (2,515 | ) | (124 | ) | - | 24,578 | |||||||||||||||||||
Imports in progress
|
71,835 | 556 | - | (71,582 | ) | - | - | 809 | ||||||||||||||||||||
IT equipment
|
175,740 | 2,474 | - | (549 | ) | (1,645 | ) | (17 | ) | 176,003 | ||||||||||||||||||
6,846,626 | 155,375 | - | (76,011 | ) | (72,360 | ) | (1,590 | ) | 6,852,040 | |||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||
Buildings
|
(431,231 | ) | - | (9,992 | ) | 943 | 19,450 | 49 | (420,781 | ) | ||||||||||||||||||
Leasehold improvements
|
(176,450 | ) | - | (7,049 | ) | 1,081 | 95 | - | (182,323 | ) | ||||||||||||||||||
Machinery and equipment
|
(1,014,244 | ) | - | (45,339 | ) | 4,552 | 164 | 267 | (1,054,600 | ) | ||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
(791,868 | ) | - | (17,020 | ) | - | 2,643 | - | (806,245 | ) | ||||||||||||||||||
LPG tanks and bottles
|
(191,680 | ) | - | (4,566 | ) | - | 3,629 | - | (192,617 | ) | ||||||||||||||||||
Vehicles
|
(180,139 | ) | - | (1,013 | ) | 67,603 | 1,844 | 7 | (111,698 | ) | ||||||||||||||||||
Furniture and utensils
|
(55,963 | ) | - | (2,642 | ) | 744 | 53 | 10 | (57,798 | ) | ||||||||||||||||||
IT equipment
|
(141,973 | ) | - | (3,537 | ) | 1,088 | 1,244 | 20 | (143,158 | ) | ||||||||||||||||||
(2,983,548 | ) | - | (91,158 | ) | 76,011 | 29,122 | 353 | (2,969,220 | ) | |||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||
Lands
|
(197 | ) | - | - | - | - | - | (197 | ) | |||||||||||||||||||
Machinery and equipment
|
(1,697 | ) | - | - | - | - | - | (1,697 | ) | |||||||||||||||||||
(1,894 | ) | - | - | - | - | - | (1,894 | ) | ||||||||||||||||||||
Net
|
3,861,184 | 155,375 | (91,158 | ) | - | (43,238 | ) | (1,237 | ) | 3,880,926 |
14
|
Intangible assets (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||||||||||||||||||
Weighted average term of amortization (years)
|
Cost
|
Accumulated amortization
|
Provision for losses
|
Net
|
Net
|
|||||||||||||||||||
Goodwill, net of tax effects
|
- | 777,935 | (103,046 | ) | - | 674,889 | 674,500 | |||||||||||||||||
Software
|
5 | 233,564 | (166,074 | ) | - | 67,490 | 67,710 | |||||||||||||||||
Technology
|
5 | 23,694 | (9,481 | ) | - | 14,213 | 15,313 | |||||||||||||||||
Commercial property rights
|
33 | 16,334 | (3,593 | ) | - | 12,741 | 12,878 | |||||||||||||||||
Market rights
|
5 | 649,024 | (188,611 | ) | - | 460,413 | 430,422 | |||||||||||||||||
Others
|
10 | 4,113 | (830 | ) | (1,449 | ) | 1,834 | 1,875 | ||||||||||||||||
1,704,664 | (471,635 | ) | (1,449 | ) | 1,231,580 | 1,202,698 |
Goodwill, net of tax effects
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance as of March 31, 2010
|
674,500 | 67,710 | 15,313 | 12,878 | 430,422 | 1,875 | 1,202,698 | |||||||||||||||||||||
Additions
|
389 | 5,967 | - | - | 65,140 | - | 71,496 | |||||||||||||||||||||
Write-offs
|
- | (2 | ) | - | - | - | - | (2 | ) | |||||||||||||||||||
Amortization
|
- | (6,185 | ) | (1,100 | ) | (137 | ) | (35,149 | ) | (41 | ) | (42,612 | ) | |||||||||||||||
Balance as of June 30, 2010
|
674,889 | 67,490 | 14,213 | 12,741 | 460,413 | 1,834 | 1,231,580 | |||||||||||||||||||||
Weighted average term of amortization (years)
|
- | 5 | 5 | 33 | 5 | 10 |
06/30/2010
|
03/31/2010
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
Others
|
9,317 | 8,928 | ||||||
674,889 | 674,500 |
•
|
On July 11, 2002, the subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a like period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
15
|
Deferred charges (Consolidated)
|
06/30/2010
|
03/31/2010
|
|||||||||||||||||||
Weighted average term of amortization (years)
|
Cost
|
Accumulated amortization
|
Net
|
Net
|
||||||||||||||||
Restructuring costs
|
4 | 25,911 | (18,628 | ) | 7,283 | 8,591 |
16
|
Financing, debentures and finance lease (Consolidated)
|
a.
|
Composition
|
Description
|
06/30/2010
|
03/31/2010
|
Index/Currency
|
Weighted average financial charges Jun. 30, 2010 - % p.a.
|
Maturity
|
|||||||||||||||
Foreign currency:
|
||||||||||||||||||||
Notes in the foreign market (b)
|
446,400 | 449,170 |
US$
|
+7.2 | 2015 | |||||||||||||||
Syndicated loan (c)
|
107,785 | 106,960 |
US$ + LIBOR (i)
|
+1.2 | 2011 | |||||||||||||||
ACC
|
103,439 | 106,881 |
US$
|
+1.9 |
<229 days
|
|||||||||||||||
ACE
|
66,802 | 65,387 | US$ | +1,7 |
<205 days
|
|||||||||||||||
BNDES
|
58,194 | 55,086 |
US$
|
+6.2 |
2010 to 2016
|
|||||||||||||||
FINIMP – RPR
|
17,419 | 17,094 |
US$
|
+3.5 | 2010 | |||||||||||||||
Financial institutions
|
17,123 | 15,659 |
MX$ + TIIE (ii)
|
+2.4 |
2010 to 2014
|
|||||||||||||||
Financial institutions
|
8,568 | 8,511 |
US$ + LIBOR (i)
|
+1.9 |
2010 to 2011
|
|||||||||||||||
FINIMP – Tequimar
|
872 | 847 |
US$
|
+7.0 | 2012 | |||||||||||||||
Financial institutions
|
87 | 509 |
Bs (iii)
|
+28.0 | 2013 | |||||||||||||||
BNDES (d)
|
82 | 274 |
UMBNDES (iv)
|
+8.1 |
2010 to 2011
|
|||||||||||||||
Subtotal
|
826,771 | 826,378 | ||||||||||||||||||
Local currency:
|
||||||||||||||||||||
Banco do Brasil –fixed (e)
|
1,801,291 | 840,816 | R$ | +11.8 |
2012 to 2015
|
|||||||||||||||
Debentures (f)
|
1,246,903 | 1,215,750 |
CDI
|
108.5 | 2012 | |||||||||||||||
BNDES (d)
|
1,125,003 | 1,106,263 |
TJLP (v)
|
+3.8 |
2010 to 2019
|
|||||||||||||||
Loan - MaxFácil
|
115,560 | 113,055 |
CDI
|
100.0 | 2010 | |||||||||||||||
Banco do Nordeste do Brasil
|
105,951 | 109,290 | R$ |
+8.5 (vi)
|
2018 | |||||||||||||||
FINEP
|
65,566 | 63,661 |
TJLP (v)
|
+0.8 |
2010 to 2014
|
|||||||||||||||
Working capital loan – União Vopak/RPR
|
30,372 | 30,217 |
CDI
|
117.8 |
2010 to 2014
|
|||||||||||||||
BNDES (d)
|
27,838 | 21,222 | R$ | +5.0 |
2015 to 2019
|
|||||||||||||||
FINAME
|
9,807 | 12,104 |
TJLP (v)
|
+3.1 |
2010 to 2013
|
|||||||||||||||
Floating finance leases (g)
|
7,810 | 10,447 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Fixed finance leases (g)
|
1,849 | 1,989 | R$ | +13.6 |
2011 to 2014
|
|||||||||||||||
Others
|
1,385 | 1,757 |
CDI
|
+1.7 |
2010 to 2011
|
|||||||||||||||
Banco do Brasil – floating (e)
|
- | 57,113 |
CDI
|
95.0 | 2010 | |||||||||||||||
Subtotal
|
4,539,335 | 3,583,684 | ||||||||||||||||||
Income from currency and interest rate hedging instruments
|
43,457 | 50,155 | ||||||||||||||||||
Total
|
5,409,563 | 4,460,217 | ||||||||||||||||||
Current
|
900,622 | 754,350 | ||||||||||||||||||
Non-current
|
4,508,941 | 3,705,867 |
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican Peso; TIIE = Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivares Fortes.
|
(iv)
|
UMBNDES = monetary unit of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”) is a “basket of currencies” representing the composition of foreign currency debt obligations of BNDES. As of June 2010, 96% of this composition reflected the U.S. dollar.
|
(v)
|
TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On June 30, 2010, TJLP was fixed at 6% p.a.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On June 30, 2010, the FNE interest rate was 10% p.a. Over the interest, there is a compliance bonus of 15%.
|
06/30/2010
|
03/31/2010
|
|||||||
From 1 to 2 years
|
921,349 | 949,221 | ||||||
From 2 to 3 years
|
2,267,151 | 2,030,784 | ||||||
From 3 to 4 years
|
413,173 | 117,959 | ||||||
From 4 to 5 years
|
369,962 | 68,407 | ||||||
More than 5 years
|
537,306 | 539,496 | ||||||
4,508,941 | 3,705,867 |
b.
|
Notes in the foreign market
|
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with related parties in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Syndicated loan
|
•
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
d.
|
BNDES
|
-
|
capitalization level: shareholders’ equity / total assets equal to or above 0.30; and
|
-
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
e.
|
Banco do Brasil
|
f.
|
Debentures
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
May 19, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
100% CDI + 3.0% p.a.
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108,5% CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
g.
|
Finance leases
|
06/30/2010
|
03/31/2010
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Equipments net of depreciation
|
21,600 | 2,910 | 21,736 | 3,298 | ||||||||||||
Financing
|
7,810 | 1,849 | 10,446 | 1,990 | ||||||||||||
Current
|
7,506 | 584 | 8,819 | 572 | ||||||||||||
Non-current
|
304 | 1,265 | 1,627 | 1,418 |
06/30/2010
|
03/31/2010
|
|||||||||||||||
Fuel distribution equipment
|
IT equipment
|
Fuel distribution equipment
|
IT equipment and vehicles
|
|||||||||||||
Up to 1 year
|
7,961 | 784 | 9,017 | 789 | ||||||||||||
More than 1 year
|
341 | 1,457 | 1,662 | 1,653 | ||||||||||||
8,302 | 2,241 | 10,679 | 2,442 |
h.
|
Transaction costs
|
Effective rate of transaction costs (% p.a.)
|
Balance as of Mar. 31, 2010
|
Incurred cost
|
Amortization
|
Balance as of Jun. 30, 2010
|
||||||||||||||||
Banco do Brasil – prefixed
|
0.6 | % | 8,241 | 19,589 | (615 | ) | 27,215 | |||||||||||||
Debentures (d)
|
0.6 | % | 18,462 | - | (1,458 | ) | 17,004 | |||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 5,046 | - | (162 | ) | 4,884 | |||||||||||||
Others
|
0.9 | % | 1,006 | 152 | (136 | ) | 1,022 | |||||||||||||
Total
|
32,755 | 19,741 | (2,371 | ) | 50,125 |
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 – prefixed
|
10,442 | 5,709 | 6,555 | 2,982 | 1,527 | - | 27,215 | |||||||||||||||||||||
Debentures (d)
|
7,257 | 6,286 | 3,461 | - | - | - | 17,004 | |||||||||||||||||||||
Notes in the foreign market (b)
|
888 | 888 | 888 | 888 | 888 | 444 | 4,884 | |||||||||||||||||||||
Others
|
598 | 284 | 64 | 48 | 28 | - | 1,022 | |||||||||||||||||||||
Total
|
19,185 | 13,167 | 10,968 | 3,918 | 2,443 | 444 | 50,125 |
i.
|
Collateral
|
17
|
Assets retirement obligation
|
Balance as of March 31, 2010
|
65,849 | |||
Additions (new tanks)
|
186 | |||
Expenses with tanks removed
|
(1,748 | ) | ||
Adjustments of expenses
|
649 | |||
Balance as of June 30, 2010
|
64,936 | |||
Current
|
5,703 | |||
Non-current
|
59,233 |
18
|
Deferred revenue
|
Jun. 30, 2010
|
Mar. 31, 2010
|
|||||||
Initial franchise fee ‘am/pm’
|
6,230 | 5,989 | ||||||
Loyalty program Km de Vantagens (see Note 2.2.f)
|
10,915 | 16,887 | ||||||
Other
|
863 | 999 | ||||||
18,008 | 23,875 | |||||||
Current
|
13,362 | 18,708 | ||||||
Non-current
|
4,646 | 5,167 |
19
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Retention of profits reserve
|
f.
|
Conciliation between parent company and consolidated shareholders’ equity
|
06/30/2010
|
03/31/2010
|
|||||||
Parent company shareholders’ equity under New BR GAAP
|
5,082,885 | 4,893,868 | ||||||
Treasury shares held by subsidiaries – net of realization
|
(11,396 | ) | (12,040 | ) | ||||
Capital reserve from sale of treasury shares to subsidiaries – net of realization
|
(2,906 | ) | (3,056 | ) | ||||
Consolidated shareholders’ equity under New BRGAAP
|
5,068,583 | 4,878,772 | ||||||
Non-controlling interest by subsidiaries
|
(21,723 | ) | (20,535 | ) | ||||
Consolidated shareholders’ equity, excluding the non-controlling interest by subsidiaries
|
5,046,860 | 4,858,237 |
g.
|
Valuation adjustment
|
h.
|
Cumulative translation adjustments of foreign currency
|
20
|
Income on disposal of assets
|
21
|
Segment information
|
06/30/2010
|
06/30/2009
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
1,763,995 | 1,627,834 | ||||||
Ipiranga
|
17,408,368 | 13,326,283 | ||||||
Oxiteno
|
1,020,840 | 929,133 | ||||||
Ultracargo
|
168,892 | 169,588 | ||||||
Other (1)
|
180,992 | 123,554 | ||||||
Intersegment sales
|
(227,109 | ) | (147,308 | ) | ||||
Total
|
20,315,978 | 16,029,084 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,199 | 1,190 | ||||||
Ipiranga
|
18,534 | - | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
45,339 | 30,573 | ||||||
Other (1)
|
162,037 | 115,545 | ||||||
Total
|
227,109 | 147,308 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
1,762,796 | 1,626,644 | ||||||
Ipiranga
|
17,389,834 | 13,326,283 | ||||||
Oxiteno
|
1,020,840 | 929,133 | ||||||
Ultracargo
|
123,553 | 139,015 | ||||||
Other (1)
|
18,955 | 8,009 | ||||||
Total
|
20,315,978 | 16,029,084 | ||||||
Operating profit:
|
||||||||
Ultragaz
|
90,154 | 69,558 | ||||||
Ipiranga
|
365,834 | 244,762 | ||||||
Oxiteno
|
59,823 | 32,151 | ||||||
Ultracargo
|
42,506 | 29,776 | ||||||
Other (1)
|
22,280 | 21,175 | ||||||
Total
|
580,597 | 397,422 | ||||||
Net financial income
|
(139,008 | ) | (148,500 | ) | ||||
Equity in income of affiliates
|
(138 | ) | 39 | |||||
Income before taxes
|
441,451 | 248,961 |
06/30/2010
|
06/30/2009
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
83,006 | 86,470 | ||||||
Ipiranga
|
182,010 | 96,173 | ||||||
Oxiteno
|
146,775 | 70,643 | ||||||
Ultracargo
|
21,736 | 15,728 | ||||||
Other (1)
|
6,668 | 11,941 | ||||||
Total additions to property, plant and equipment and intangible assets (see Notes 13 and 14)
|
440,195 | 280,955 | ||||||
Assets retirement obligation
|
(899 | ) | (2,386 | ) | ||||
Finance leases
|
- | 226 | ||||||
Other
|
(462 | ) | - | |||||
Total investments to property, plant and equipment and intangible assets (cash flow)
|
438,834 | 278,795 |
06/30/2010
|
06/30/2009
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
63,210 | 59,262 | ||||||
Ipiranga
|
131,376 | 101,414 | ||||||
Oxiteno
|
49,441 | 50,158 | ||||||
Ultracargo
|
15,076 | 26,494 | ||||||
Other (1)
|
4,689 | 4,227 | ||||||
Total
|
263,792 | 241,555 |
06/30/2010
|
03/31/2010
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,366,246 | 1,323,312 | ||||||
Ipiranga
|
6,070,749 | 5,663,846 | ||||||
Oxiteno
|
3,061,155 | 2,782,511 | ||||||
Ultracargo
|
944,040 | 926,125 | ||||||
Other (1)
|
908,143 | 483,345 | ||||||
Total
|
12,350,333 | 11,179,139 |
06/30/2010
|
06/30/2009
|
|||||||
Net revenue:
|
||||||||
Brazil
|
20,017,290 | 15,731,928 | ||||||
Latin America except Brazil and Mexico
|
145,461 | 143,908 | ||||||
North America
|
97,005 | 88,021 | ||||||
Far East
|
20,115 | 30,627 | ||||||
Europe
|
26,767 | 29,448 | ||||||
Other
|
9,340 | 5,152 | ||||||
Total
|
20,315,978 | 16,029,084 | ||||||
22
|
Financial income (Consolidated)
|
06/30/2010
|
06/30/2009
|
|||||||
Financial revenues:
|
||||||||
Interest on financial investments
|
76,713 | 70,474 | ||||||
Interest from customers
|
21,862 | 20,515 | ||||||
Other revenues
|
2,376 | 2,761 | ||||||
100,951 | 93,750 | |||||||
Financial expenses:
|
||||||||
Interest on financing
|
(132,498 | ) | (200,393 | ) | ||||
Interest on debentures
|
(59,184 | ) | (9,945 | ) | ||||
Interest on finance leases
|
(705 | ) | (1,393 | ) | ||||
Bank charges, IOF, and other charges
|
(14,346 | ) | (16,986 | ) | ||||
Monetary changes and changes in exchange rates, net of income from hedging instruments
|
(6,790 | ) | (7,223 | ) | ||||
Provisions updating and other expenses (*)
|
(26,436 | ) | (6,310 | ) | ||||
(239,959 | ) | (242,250 | ) | |||||
Financial income
|
(139,008 | ) | (148,500 | ) |
(*)
|
In 2010, includes the effect related to the Company and its subsidiaries’ adhesion to a debt amnesty established by Law 11941/09 (see Note 24.a).
|
23
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee, set up more than 10 years ago and composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
Amounts in millions of Reais
|
06/30/2010
|
03/31/2010
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instrument)
|
232.9 | 230.1 | ||||||
Foreign trade accounts receivable, net of provision for loss
|
113.5 | 107.1 | ||||||
Investments in foreign subsidiaries
|
64.2 | 58.8 | ||||||
410.6 | 396.0 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(809.4 | ) | (809.3 | ) | ||||
Trade payables arising from imports, net of advances to foreign suppliers
|
(5.8 | ) | (7.1 | ) | ||||
(815.2 | ) | (816.4 | ) | |||||
Currency hedging instruments
|
211.6 | 211.7 | ||||||
Net asset (liability) position
|
(193.0 | ) | (208.7 | ) | ||||
Net asset (liability) position – RPR1
|
58.3 | 44.6 | ||||||
Net asset (liability) position – Total
|
(134.7 | ) | (164.1 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of June 30, 2010 of RPR reflects the amount of R$ 79.5 million of contracted exchange rate swaps primarily to protect the future import of oil, net of (i) R$ 17.4 million of financing in foreign currency and (ii) R$ 3.8 million of suppliers in foreign currency.
|
Hedging instruments
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or receivable for the period (Jun. 30, 2010)
|
|||||||||||||||||||||||
06/30/2010
|
03/31/2010
|
06/30/2010
|
03/31/2010
|
Amount
receivable
|
Amount
payable
|
|||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||||
a –Exchange rate swaps
receivable in U.S. dollars
|
Bradesco, Citibank,
|
Jul 2010 to
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Goldman Sachs,
|
Dec 2015
|
USD 189.9
|
USD 188.7
|
343.2 | 340.6 | 343.2 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
HSBC, Itaú, Santander
|
(USD 189.9)
|
(USD 188.7)
|
(365.0 | ) | (369.2 | ) | - | 365.0 | |||||||||||||||||||
Total result
|
- | - | (21.8 | ) | (28.6 | ) | 343.2 | 365.0 | ||||||||||||||||||||
b – Exchange rate swaps
payable in U.S. dollars
|
Bradesco, Citibank,
|
Jul 2010 to
|
||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Itaú
|
Oct 2010
|
USD 71.5
|
USD 70.2
|
129.7 | 127.1 | 129.7 | - | ||||||||||||||||||||
Payables in U.S. dollars
|
(USD 71.5)
|
(USD 70.2)
|
(128.5 | ) | (124.2 | ) | - | 128.5 | ||||||||||||||||||||
Total result
|
- | - | 1.2 | 2.9 | 129.7 | 128.5 | ||||||||||||||||||||||
c – Interest rate swaps in R$
|
Banco do Brasil
|
Feb 2012 to
|
||||||||||||||||||||||||||
Receivables in predetermined
interest rate
|
May 2015
|
R$ 1,809.5 | R$ 853.0 | 1,836.6 | 852.9 | 1,836.6 | - | |||||||||||||||||||||
Payables in CDI interest rate
|
(R$ 1,809.5 | ) | (R$ 853.0 | ) | (1,836.5 | ) | (856.7 | ) | - | 1,836.5 | ||||||||||||||||||
Total result
|
- | - | 0.1 | (3.8 | ) | 1,836.6 | 1,836.5 | |||||||||||||||||||||
d – Interest rate swaps in
U.S. dollars
|
Itaú
|
Jun 2011
|
||||||||||||||||||||||||||
Receivables in LIBOR interest
rate in U.S. dollars
|
USD 60.0
|
USD 60.0
|
105.2 | 103.6 | 105.2 | - | ||||||||||||||||||||||
Payables in fixed interest rate in
U.S. dollars
|
(USD 60.0)
|
(USD 60.0)
|
(108.3 | ) | (108.4 | ) | - | 108.3 | ||||||||||||||||||||
Total result
|
- | - | (3.1 | ) | (4.8 | ) | 105.2 | 108.3 | ||||||||||||||||||||
e – NDFs (non-deliverable
forwards) – RPR
|
Banco do Brasil,
|
Jul 2010 to
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Bradesco, HSBC
|
Nov 2010
|
USD 44.1
|
USD 36.4
|
79.5 | 63.4 | 79.5 | - | ||||||||||||||||||||
Payables in predetermined
interest rate in R$
|
(USD 44.1)
|
(USD 36.4)
|
(80.9 | ) | (63.0 | ) | - | 80.9 | ||||||||||||||||||||
Total result
|
- | - | (1.4 | ) | 0.4 | 79.5 | 80.9 | |||||||||||||||||||||
Total gross result
|
- | - | (25.0 | ) | (33.9 | ) | 2,494.2 | 2,519.2 | ||||||||||||||||||||
Income tax
|
- | - | (3.3 | ) | (2.2 | ) | (3.3 | ) | - | |||||||||||||||||||
Total net result
|
- | - | (28.3 | ) | (36.1 | ) | 2,490.9 | 2,519.2 | ||||||||||||||||||||
Positive result (see Note 5)
|
15,1 | 14,0 | ||||||||||||||||||||||||||
Negative result (see Note 16)
|
(43,4 | ) | (50,1 | ) |
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
a - Exchange rate swaps receivable in U.S. dollars
|
(5.3 | ) | - | |||||
b - Exchange rate swaps payable in U.S. dollars
|
(1.4 | ) | - | |||||
c - Interest rate swaps in R$
|
7.0 | - | ||||||
d - Interest rate swaps in U.S. dollars
|
(1.7 | ) | 0.9 | |||||
e - NDFs (non-deliverable forwards) - RPR
|
1.3 | (0.9 | ) | |||||
Total
|
(0.1 | ) | - |
06/30/2010
|
03/31/2010
|
|||||||||||||||
Carrying value
|
Fair value
|
Carrying value
|
Fair value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
85,347 | 85,347 | 80,869 | 80,869 | ||||||||||||
Currency and interest hedging instruments
|
15,111 | 15,111 | 14,017 | 14,017 | ||||||||||||
Financial investments
|
2,926,840 | 2,926,840 | 1,824,218 | 1,824,218 | ||||||||||||
3,027,298 | 3,027,298 | 1,919,104 | 1,919,104 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
4,109,544 | 4,159,786 | 3,181,876 | 3,226,274 | ||||||||||||
Debentures
|
1,246,903 | 1,234,625 | 1,215,750 | 1,213,654 | ||||||||||||
Finance leases
|
9,659 | 9,659 | 12,436 | 12,436 | ||||||||||||
Currency and interest hedging instruments
|
43,457 | 43,457 | 50,155 | 50,155 | ||||||||||||
5,409,563 | 5,447,527 | 4,460,217 | 4,502,519 |
•
|
The fair values of cash on current account are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial statements, which correspond to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of June 30, 2010 and March 31, 2010. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries used quotes provided by the transaction counterparties.
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Currency swaps receivable in U.S. dollars
|
|||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
77,333 | 182,080 | 286,826 | |||||||||
(2) Debts in dollars
|
appreciation
|
(77,335 | ) | (182,099 | ) | (286,863 | ) | ||||||
(1)+(2)
|
Net Effect
|
(1 | ) | (19 | ) | (37 | ) | ||||||
Currency swaps payable in U.S. dollars
|
|||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(798 | ) | (33,218 | ) | (65,637 | ) | ||||||
(4) Gross margin of Oxiteno
|
devaluation
|
798 | 33,218 | 65,637 | |||||||||
(3)+(4)
|
Net Effect
|
- | - | - | |||||||||
NDF exchange (RPR)
|
|||||||||||||
(5) NDF Receivables in U.S. Dollars
|
Dollar
|
1,293 | 21,471 | 41,649 | |||||||||
(6) Petroleum imports / FINIMP
|
appreciation
|
(1,293 | ) | (21,471 | ) | (41,649 | ) | ||||||
(5)+(6)
|
Net Effect
|
- | - | - |
Risk |
Scenario I (likely)
|
Scenario II | Scenario III | ||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) LIBOR swap - fixed rate |
Increase in
|
439 | 747 | 1,055 | |||||||||
(2) LIBOR Debt | LIBOR | (444 | ) | (756 | ) | (1,067 | ) | ||||||
(1)+(2)
|
Net Effect
|
(5 | ) | (9 | ) | (12 | ) |
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|
||||||||||||
(1) Fixed rate swap - CDI
|
Increase in
|
80 | (142,455 | ) | (269,347 | ) | |||||||
(2) Fixed rate financing
|
prefixed rate
|
(80 | ) | 142,475 | 269,389 | ||||||||
(1)+(2)
|
Net Effect
|
- | 20 | 42 |
24
|
Contingencies and commitments (Consolidated)
|
a.
|
Civil, tax and labor proceedings
|
Provisions |
Balance as of Mar. 31, 2010
|
Additions | Write-offs | Adjustments | Balance as of Jun. 30, 2010 | |||||||||||||||
IRPJ and CSLL
|
167,351 | 13,382 | (190 | ) | 2,420 | 182,963 | ||||||||||||||
PIS and COFINS
|
71,341 | 2,082 | - | 1,071 | 74,494 | |||||||||||||||
ICMS
|
193,561 | 17,328 | (52,489 | ) | 894 | 159,294 | ||||||||||||||
INSS
|
7,301 | - | (45 | ) | 172 | 7,428 | ||||||||||||||
Civil litigation
|
86,355 | - | (284 | ) | 710 | 86,781 | ||||||||||||||
Labor litigation
|
18,098 | - | (805 | ) | 309 | 17,602 | ||||||||||||||
Others
|
4,857 | - | (2,481 | ) | 29 | 2,405 | ||||||||||||||
Total
|
548,864 | 32,792 | (56,294 | ) | 5,605 | 530,967 |
b.
|
Contracts
|
Port
|
Minimun moviment 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 first semester)
|
Accumulated demand First semester (actual)
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
In tons of ethylene
|
87,921 | (*) | 94,219 | 94,411 | 72,543 |
(*)
|
Adjusted for the maintenance stoppage carried out by Braskem in the period.
|
c.
|
Insurance coverage in subsidiaries
|
d.
|
Operating lease contracts
|
06/30/2010
|
03/31/2010
|
|||||||
Up to 1 year
|
752 | 554 | ||||||
More than 1 year
|
776 | 553 | ||||||
1,528 | 1,107 |
25
|
Employee benefits and private pension plan (Consolidated)
|
a.
|
ULTRAPREV- Associação de Previdência Complementar
|
b.
|
Post-employment benefits
|
26
|
Expenses by nature
|
06/30/2010
|
06/30/2009
|
|||||||
Raw materials and materials for use and consumption
|
18,434,090 | 14,486,282 | ||||||
Freight and storage
|
300,712 | 246,269 | ||||||
Depreciation and amortization
|
263,792 | 241,555 | ||||||
Personnel expenses
|
516,060 | 460,740 | ||||||
Advertising and marketing
|
63,194 | 54,286 | ||||||
Services provided by third parties
|
58,237 | 54,808 | ||||||
Lease of real property and equipment
|
28,254 | 29,398 | ||||||
Other expenses
|
78,380 | 74,411 | ||||||
Total
|
19,742,719 | 15,647,749 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
18,812,184 | 14,840,649 | ||||||
General and administrative
|
363,473 | 347,461 | ||||||
Selling and marketing
|
567,062 | 459,639 | ||||||
Total
|
19,742,719 | 15,647,749 | ||||||
27
|
Earnings per share
|
06/30/2010
|
06/30/2009
|
|||||||
Net income attributable to shareholders of the Company
|
315,560 | 179,138 | ||||||
Weighted average shares outstanding (in thousands)
|
133,951 | 133,888 | ||||||
Basic and diluted earnings per share – whole R$
|
2.36 | 1.34 |
28
|
Other comprehensive income
|
06/30//2010
|
06/30/2009
|
|||||||
Net income attributable to shareholders of the Company
|
315.560 | 179.138 | ||||||
Net income attributable of non-controlling interest in subsidiaries
|
(1.910 | ) | 2.708 | |||||
Net income under New BR GAAP
|
313.650 | 181.846 | ||||||
Valuation adjustment (see Note 19.g)
|
225 | 1.781 | ||||||
Cumulative translation adjustments (see Note 19.h)
|
(14.406 | ) | (7.731 | ) | ||||
Total comprehensive income
|
299.469 | 175.896 | ||||||
Total comprehensive income attributable to shareholders of the Company
|
301.379 | 173.188 | ||||||
Total comprehensive income attributable of non-controlling interest in subsidiaries
|
(1.910 | ) | 2.708 |
29
|
Other information – Market announcement
|
Jun-30-10
|
||||||||||||
Common
|
Preferred
|
Total
|
||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
Board of Directors¹
|
46 | 42,007 | 42,053 | |||||||||
Officers²
|
- | 280,775 | 280,775 | |||||||||
Fiscal Council
|
- | 1,100 | 1,100 |
Note:
|
¹Shares owned by members of the Board of Directors which were not included in Controlling Shareholders' position. Should the member not be part of the controlling group, only its direct ownership is included.
|
Jun-30-10
|
Jun-30-09 | |||||||||||||||||||||||
Common
|
Preferred
|
Total
|
Common
|
Preferred
|
Total
|
|||||||||||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | 33,748,057 | 294,732 | 34,042,789 | ||||||||||||||||||
Board of Directors¹
|
46 | 42,007 | 42,053 | 46 | 7 | 53 | ||||||||||||||||||
Officers²
|
- | 280,775 | 280,775 | - | 251,073 | 251,073 | ||||||||||||||||||
Fiscal Council
|
- | 1,100 | 1,100 | - | 1,071 | 1,071 |
Note:
|
¹Shares owned by member of the Board of Directors which were not included in Controlling Shareholders'position
|
Common
|
Preferred
|
Total
|
||||||||||
Total Shares
|
49,429,897 | 86,666,102 | 136,095,999 | |||||||||
( - ) Shares held in treasury
|
6,617 | 2,138,772 | 2,145,389 | |||||||||
( - ) Shares owned by Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
( - ) Shares owned by Management
|
46 | 322,782 | 322,828 | |||||||||
( - ) Shares owned by affiliates*
|
- | 172,700 | 172,700 | |||||||||
Free-float
|
15,675,177 | 83,991,577 | 99,666,754 | |||||||||
% Free-float / Total Shares
|
31.71 | % | 96.91 | % | 73.23 | % | ||||||
*Subsidiaries
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Ultra S.A. Participações32,646,694 | 66.05 | % | 12 | 0.00 | % | 32,646,706 | 23.99 | % | ||||||||||||||||
Aberdeen Asset Management PLC1
|
- | - | 11,942,785 | 13.78 | % | 11,942,785 | 8.78 | % | ||||||||||||||||
Parth Investments Company2
|
9,311,730 | 18.84 | % | 1,396,759 | 1.61 | % | 10,708,489 | 7.87 | % | |||||||||||||||
Caixa de Previdência dos Funcionários do Banco do Brasil3
|
- | - | 8,200,724 | 9.46 | % | 8,200,724 | 6.03 | % | ||||||||||||||||
Monteiro Aranha S.A.4
|
5,212,637 | 10.55 | % | 1,004,768 | 1.16 | % | 6,217,405 | 4.57 | % | |||||||||||||||
Dodge & Cox, Inc.5
|
- | - | 6,067,632 | 7.00 | % | 6,067,632 | 4.46 | % | ||||||||||||||||
Genesis Asset Managers LLP1
|
- | - | 4,341,794 | 5.01 | % | 4,341,794 | 3.19 | % | ||||||||||||||||
Shares held in treasury
|
6,617 | 0.01 | % | 2,138,772 | 2.47 | % | 2,145,389 | 1.58 | % | |||||||||||||||
Others
|
2,252,219 | 4.56 | % | 51,572,856 | 59.51 | % | 53,825,075 | 39.55 | % | |||||||||||||||
TOTAL
|
49,429,897 | 100.00 | % | 86,666,102 | 100.00 | % | 136,095,999 | 100.00 | % |
1 Fund managers headquartered in England (according to relevant shareholder position notice disclosed by the respective funds)
|
2 Company headquartered outside of Brazil, ownership information is not available
|
3 Pension fund of employees of Banco do Brasil headquartered in Brazil
|
4 Brazilian public listed company, ownership information is publicly available
|
5 Fund manager headquartered in the United States
|
ULTRA S.A. PARTICIPAÇÕES
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Fábio Igel
|
12,065,160 | 19.09 | % | 4,954,685 | 19.55 | % | 17,019,845 | 19.22 | % | |||||||||||||||
Ana Maria Villela Igel
|
2,570,136 | 4.07 | % | 9,208,690 | 36.34 | % | 11,778,826 | 13.30 | % | |||||||||||||||
Christy Participações Ltda.
|
6,425,199 | 10.17 | % | 4,990,444 | 19.69 | % | 11,415,643 | 12.89 | % | |||||||||||||||
Paulo Guilherme Aguiar Cunha
|
10,654,109 | 16.86 | % | - | - | 10,654,109 | 12.03 | % | ||||||||||||||||
Márcia Igel Joppert
|
7,084,323 | 11.21 | % | 2,062,988 | 8.14 | % | 9,147,311 | 10.33 | % | |||||||||||||||
Rogério Igel
|
7,311,004 | 11.57 | % | 1,615,027 | 6.37 | % | 8,926,031 | 10.08 | % | |||||||||||||||
Joyce Igel de Castro Andrade
|
6,398,967 | 10.12 | % | 2,062,989 | 8.14 | % | 8,461,956 | 9.56 | % | |||||||||||||||
Lucio de Castro Andrade Filho
|
3,775,470 | 5.97 | % | - | - | 3,775,470 | 4.26 | % | ||||||||||||||||
Others
|
6,917,680 | 10.95 | % | 448,063 | 1.77 | % | 7,365,743 | 8.32 | % | |||||||||||||||
TOTAL
|
63,202,048 | 100.00 | % | 25,342,886 | 100.00 | % | 88,544,934 | 100.00 | % | |||||||||||||||
Others: other individuals, none of them holding more than 5%
|
||||||||||||||||||||||||
CHRISTY PARTICIPAÇÕES LTDA.
|
Capital Stock
|
%
|
||||||||||||||||||||||
Maria da Conceição Coutinho Beltrão
|
3,066 | 34.90 | % | |||||||||||||||||||||
Hélio Marcos Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
Cristiana Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
Maria Coutinho Beltrão
|
1,906 | 21.70 | % | |||||||||||||||||||||
TOTAL
|
8,784 | 100.00 | % |
1 - Item
|
2 -Company name
|
3 - Corporate taxpayer number (CNPJ)
|
4 - Classification
|
5 - % of ownership interest in investee
|
6 - % of Investor's shareholders' equity
|
7 - Type of company
|
8 - Number of shares held in the current quarter (in thousands)
|
9 - Number of shares held in the prior quarter (in thousands)
|
||||||||
1
|
Ultracargo - Operações Logisticas e Participações Ltda.
|
34.266.973/0001-99
|
Closely-held subsidiary
|
100%
|
13.28%
|
Commercial, industrial and other
|
9,324
|
9,324
|
||||||||
2
|
Transultra - Armazenagem Transportes Especiais Ltda.
|
60.959.889/0001-60
|
Investee of subsidiary/affiliated
|
100%
|
1.48%
|
Commercial, industrial and other
|
34,999
|
34,999
|
||||||||
3
|
Petrolog Serviços e Armazéns Gerais Ltda.
|
05.850.071/0001-05
|
Investee of subsidiary/affiliated
|
100%
|
0.44%
|
Commercial, industrial and other
|
969
|
412
|
||||||||
4
|
AGT - Armazéns Gerais e Transportes Ltda.
|
11.404.873/0001-86
|
Investee of subsidiary/affiliated
|
100%
|
0.50%
|
Commercial, industrial and other
|
27,168
|
10
|
||||||||
5
|
Terminal Quimico de Aratu S.A.
|
14.688.220/0001-64
|
Investee of subsidiary/affiliated
|
99%
|
14.49%
|
Commercial, industrial and other
|
63,372
|
63,372
|
||||||||
6
|
União/Vopak Armazéns Gerais Ltda.
|
77.632.644/0001-27
|
Investee of subsidiary/affiliated
|
50%
|
0.11%
|
Commercial, industrial and other
|
30
|
30
|
||||||||
7
|
Ultracargo Argentina S.A.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
1.47%
|
Commercial, industrial and other
|
507
|
507
|
||||||||
8
|
Oxiteno S.A. Indústria e Comércio
|
62.545.686/0001-53
|
Closely-held subsidiary
|
100%
|
34.60%
|
Commercial, industrial and other
|
35,102
|
35,102
|
||||||||
9
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
14.109.664/0001-06
|
Investee of subsidiary/affiliated
|
100%
|
15.31%
|
Commercial, industrial and other
|
8,505
|
8,505
|
||||||||
10
|
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.00%
|
Commercial, industrial and other
|
117
|
117
|
||||||||
11
|
Oleoquímica Ind e Com de Prod Quím Ltda.
|
07.080.388/0001-27
|
Investee of subsidiary/affiliated
|
100%
|
10.55%
|
Commercial, industrial and other
|
590,815
|
490,815
|
||||||||
12
|
Barrington S.L.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.92%
|
Commercial, industrial and other
|
554
|
554
|
||||||||
13
|
Oxiteno Mexico S.A. de CV
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.54%
|
Commercial, industrial and other
|
122,048
|
122,048
|
||||||||
14
|
Oxiteno Andina, C.A .
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.49%
|
Commercial, industrial and other
|
12,076
|
12,076
|
||||||||
15
|
Oxiteno Europe SPRL
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.02%
|
Commercial, industrial and other
|
1
|
1
|
||||||||
16
|
U. A. T. E. S. P. E. Empreendimentos e Participações Ltda.
|
09.364.319/0001-70
|
Investee of subsidiary/affiliated
|
100%
|
0.42%
|
Commercial, industrial and other
|
18,220
|
18,220
|
||||||||
17
|
Empresa Carioca de Produtos Químicos S.A.
|
33.346.586/0001-08
|
Investee of subsidiary/affiliated
|
100%
|
0.41%
|
Commercial, industrial and other
|
199,323
|
199,323
|
||||||||
18
|
Ipiranga Produtos de Petróleo S.A.
|
33.337.122/0001-27
|
Closely-held subsidiary
|
100%
|
46.00%
|
Commercial, industrial and other
|
224,467,228
|
224,467,228
|
||||||||
19
|
Centro de Conveniencias Millennium Ltda.
|
03.546.544/0001-41
|
Investee of subsidiary/affiliated
|
100%
|
0.04%
|
Commercial, industrial and other
|
1,171
|
1,171
|
||||||||
20
|
Conveniências Ipiranga Norte Ltda.
|
05.378.404/0001-37
|
Investee of subsidiary/affiliated
|
100%
|
0.07%
|
Commercial, industrial and other
|
164
|
164
|
||||||||
21
|
Ipiranga Trading Ltd.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.00%
|
Commercial, industrial and other
|
50
|
50
|
||||||||
22
|
Tropical Transportes Ipiranga Ltda.
|
42.310.177/0001-34
|
Investee of subsidiary/affiliated
|
100%
|
0.33%
|
Commercial, industrial and other
|
254
|
254
|
||||||||
23
|
Ipiranga Imobiliária Ltda.
|
07.319.798/0001-88
|
Investee of subsidiary/affiliated
|
100%
|
1.20%
|
Commercial, industrial and other
|
55,746
|
15,647
|
||||||||
24
|
Ipiranga Logística Ltda.
|
08.017.542/0001-89
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial, industrial and other
|
510
|
510
|
||||||||
25
|
Maxfácil Participações S.A.
|
08.077.294/0001-61
|
Investee of subsidiary/affiliated
|
50%
|
1.77%
|
Commercial, industrial and other
|
11
|
11
|
||||||||
26
|
Isa-Sul Administração e Participações Ltda.
|
89.548.606/0001-70
|
Investee of subsidiary/affiliated
|
100%
|
0.20%
|
Commercial, industrial and other
|
3,515
|
3,515
|
||||||||
27
|
Imaven Imóveis Ltda.
|
61.604.112/0001-46
|
Investee of subsidiary/affiliated
|
100%
|
4.02%
|
Commercial, industrial and other
|
116,179
|
116,179
|
||||||||
28
|
Companhia Ultragaz S.A.
|
61.602.199/0001-12
|
Investee of subsidiary/affiliated
|
99%
|
8.27%
|
Commercial, industrial and other
|
800,079
|
800,033
|
||||||||
29
|
Bahiana Distribuidora de Gás Ltda.
|
46.395.687/0001-02
|
Investee of subsidiary/affiliated
|
100%
|
3.94%
|
Commercial, industrial and other
|
24
|
24
|
||||||||
30
|
Utingás Armazenadora S.A.
|
61.916.920/0001-49
|
Investee of subsidiary/affiliated
|
56%
|
0.29%
|
Commercial, industrial and other
|
3,074
|
3,074
|
||||||||
31
|
LPG International INC.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.18%
|
Commercial, industrial and other
|
1
|
1
|
||||||||
32
|
am/pm Comestíveis Ltda.
|
40.299.810/0001-05
|
Investee of subsidiary/affiliated
|
100%
|
0.59%
|
Commercial, industrial and other
|
13,497
|
13,497
|
||||||||
33
|
S.A. de Óleo Galena-Signal
|
61.429.387/0001-90
|
Investee of subsidiary/affiliated
|
100%
|
0.05%
|
Commercial, industrial and other
|
100
|
100
|
||||||||
34
|
Oil Trading Importadora e Exportadora Ltda.
|
11.454.455/0001-01
|
Investee of subsidiary/affiliated
|
100%
|
0.79%
|
Commercial, industrial and other
|
40,000
|
40,000
|
||||||||
35
|
Refinaria de Petróleo Riogranadense S.A.
|
94.845.674/0001-30
|
Closely-held subsidiary
|
33%
|
0.14%
|
Commercial, industrial and other
|
5,079
|
5,079
|
||||||||
36
|
Serma Assoc.Usuarios Equip. Proc. Dados e Serv.Correlatos
|
61.601.951/0001-00
|
Closely-held subsidiary
|
100%
|
0.00%
|
Commercial, industrial and other
|
8,059
|
8,059
|
(R$ million)
|
2Q10
|
2Q09
|
1Q10
|
Change
2Q10 X 2Q09
|
Change
2Q10 x 1Q10
|
1H10
|
1H09
|
Change
1H10 X 1H09
|
Net sales and services
|
10,382.6
|
9,619.7
|
9,933.4
|
8%
|
5%
|
20,316.0
|
16,029.1
|
27%
|
Cost of sales and services
|
(9,573.7)
|
(8,932.0)
|
(9,238.5)
|
7%
|
4%
|
(18,812.2)
|
(14,840.6)
|
27%
|
Gross Profit
|
808.9
|
687.7
|
694.9
|
18%
|
16%
|
1,503.8
|
1,188.4
|
27%
|
Selling, general and administrative expenses
|
(474.6)
|
(479.0)
|
(455.9)
|
-1%
|
4%
|
(930.5)
|
(807.1)
|
15%
|
Other operating income (expense), net
|
2.0
|
1.3
|
7.1
|
58%
|
-72%
|
9.1
|
6.5
|
39%
|
Income on disposal of assets
|
(2.2)
|
6.8
|
0.4
|
-132%
|
-650%
|
(1.8)
|
9.5
|
-119%
|
Income from operations before financial items
|
334.2
|
216.7
|
246.4
|
54%
|
36%
|
580.6
|
397.4
|
46%
|
Financial (expense) income, net
|
(65.8)
|
(90.7)
|
(73.3)
|
-27%
|
-10%
|
(139.0)
|
(148.5)
|
-6%
|
Equity in subsidiaries and affiliated companies
|
(0.2)
|
0.1
|
0.0
|
-217%
|
-752%
|
(0.1)
|
0.0
|
-454%
|
Income before taxes and social contribution
|
268.2
|
126.1
|
173.2
|
113%
|
55%
|
441.5
|
249.0
|
77%
|
Income and social contribution taxes
|
(85.1)
|
(40.3)
|
(58.3)
|
111%
|
46%
|
(143.4)
|
(76.9)
|
87%
|
Benefit of tax holidays
|
8.5
|
2.8
|
7.1
|
199%
|
19%
|
15.6
|
9.8
|
60%
|
Net income for the year
|
191.6
|
88.7
|
122.0
|
116%
|
57%
|
313.6
|
181.8
|
72%
|
Net income attributable to Ultrapar
|
190.3
|
87.3
|
125.2
|
118%
|
52%
|
315.6
|
179.1
|
76%
|
Net income attributable to non-controlling interests
|
1.3
|
1.4
|
3.2
|
-195%
|
-60%
|
(1.9)
|
2.7
|
-171%
|
EBITDA
|
467.0
|
344.4
|
379.1
|
36%
|
23%
|
846.2
|
629.4
|
34%
|
Volume – LPG sales – thousand tons
|
406.9
|
400.7
|
370.6
|
2%
|
10%
|
777.6
|
764.6
|
2%
|
Volume – Fuels sales – thousand of cubic meters
|
4,984.5
|
4,635.4
|
4,596.8
|
8%
|
8%
|
9,584.9
|
7,405.4
|
29%
|
Volume – Chemicals sales – thousand tons
|
175.5
|
160.0
|
163.8
|
10%
|
7%
|
339.3
|
283.6
|
20%
|
R$ million
|
2Q10
|
2Q09
|
1Q10
|
Change
2Q10 X 2Q09
|
Change
2Q10 x 1Q10
|
1H10
|
1H09
|
Change
1H10 x 1H09
|
Ultrapar
|
467.0
|
344.4
|
379.1
|
36%
|
23%
|
846.2
|
629.4
|
34%
|
Ultragaz
|
83.3
|
73.8
|
70.9
|
13%
|
18%
|
154.2
|
125.9
|
22%
|
Ipiranga
|
268.3
|
189.3
|
227.6
|
42%
|
18%
|
496.0
|
343.3
|
44%
|
Oxiteno
|
70.8
|
36.2
|
38.0
|
96%
|
86%
|
108.8
|
83.1
|
31%
|
Ultracargo
|
28.4
|
28.0
|
30.4
|
1%
|
-7%
|
58.8
|
52.0
|
13%
|
Results conference call
Brazilian conference call / APIMEC
November 12th, 2010
09:30 a.m. (US EST)
Place: Hotel Tivoli São Paulo – Mofarrej
(Jardins room)
São Paulo - SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
November 12th, 2010
12:00 p.m. (US EST)
Participants in the USA: +1 800 418 6854
Participants in Brazil: 0800 891 9722
Participants International: +1 973 200 3114
Code: Ultrapar or 18571880
IR contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA4 = R$ 101.80/share (09/30/10)
UGP = US$ 61.20/ADR (09/30/10)
|
We report one more quarter of strong growth in our results, achieving record levels of EBITDA and net earnings. In October, we acquired the fuel distributor DNP, advancing in Ipiranga’s expansion plan, started with the acquisition of Texaco.
Ø VOLUME GROWTH OVER 3Q09 IN ALL BUSINESS UNITS
Ø SEVENTEENTH QUARTER OF GROWTH IN ULTRAPAR’S EBITDA, REACHING R$ 437 MILLION IN 3Q10, UP 18% OVER 3Q09
Ø ULTRAPAR REPORTS RECORD NET EARNINGS OF R$ 211 MILLION, UP 58% OVER 3Q09
Ø ULTRAPAR ANNOUNCES ACQUISITION OF DNP AND ACCELERATES EXPANSION IN THE NORTH OF BRAZIL
Ø ULTRACARGO CONCLUDES SALE OF ITS IN-HOUSE LOGISTICS, SOLID BULK STORAGE AND ROAD TRANSPORTATION BUSINESSES AND ANNOUNCES EXPANSION IN SANTOS
“Our businesses continue to reap benefits from the economic growth and the larger scale of operations derived from the investments made, reporting the seventeenth consecutive quarter of positive evolution in EBITDA. We recently took one more step forward in Ipiranga’s expansion plan towards the North, Northeast, and Midwest of Brazil with the acquisition of DNP, the fourth largest fuel distributor in Northern Brazil. This acquisition places Ipiranga in a better position to capture the accelerated regional growth and the additional benefits from the larger operating scale, reinforcing the strategy initiated with the acquisition of Texaco. Simultaneously, we closed the sale of our road transportation, solid bulk storage and in-house logistics businesses, focusing Ultracargo on the liquid bulk storage business.”
Pedro Wongtschowski – CEO
|
IPIRANGA EX-NON-RECURRING EXPENSES
|
||||||||||||||||||||||||
QUARTER ENDED IN
|
||||||||||||||||||||||||
SEPTEMBER 2010
|
JUNE 2010
|
MARCH 2010¹
|
DECEMBER 2009
|
SEPTEMBER 2009
|
JUNE 2009
|
|||||||||||||||||||
Net sales
|
9,321.3 | 8,837.6 | 8,591.5 | 8,988.7 | 8,183.6 | 8,212.9 | ||||||||||||||||||
Cost of sales and services
|
(8,834.5 | ) | (8,361.9 | ) | (8,120.2 | ) | (8,483.1 | ) | (7,742.2 | ) | (7,780.5 | ) | ||||||||||||
Gross profit
|
486.8 | 475.7 | 471.2 | 505.6 | 441.4 | 432.4 | ||||||||||||||||||
Operating expenses
|
(287.3 | ) | (274.6 | ) | (267.5 | ) | (285.4 | ) | (266.4 | ) | (269.2 | ) | ||||||||||||
Selling
|
(156.6 | ) | (150.9 | ) | (147.8 | ) | (136.0 | ) | (136.1 | ) | (140.5 | ) | ||||||||||||
General and administrative
|
(99.6 | ) | (92.4 | ) | (87.7 | ) | (104.0 | ) | (86.2 | ) | (96.0 | ) | ||||||||||||
Depreciation and amortization
|
(31.0 | ) | (31.3 | ) | (32.0 | ) | (45.4 | ) | (44.1 | ) | (32.6 | ) | ||||||||||||
Other operating results
|
7.8 | 5.5 | 6.4 | 10.1 | 3.4 | 2.2 | ||||||||||||||||||
EBIT
|
207.3 | 206.6 | 210.1 | 230.3 | 178.4 | 165.4 | ||||||||||||||||||
EBITDA
|
238.8 | 238.2 | 242.7 | 277.9 | 224.7 | 200.1 | ||||||||||||||||||
Depreciation and amortization
|
31.5 | 31.6 | 32.6 | 47.6 | 46.3 | 34.7 | ||||||||||||||||||
EBITDA margin (R$/m³)
|
46 | 48 | 53 | 55 | 47 | 43 |
Ultrapar – Consolidated data
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Net sales and services
|
10,912
|
9,660
|
10,377
|
13%
|
5%
|
31,230
|
25,693
|
22%
|
Gross profit
|
828
|
727
|
823
|
14%
|
1%
|
2,375
|
1,948
|
22%
|
Operating profit
|
340
|
253
|
337
|
34%
|
1%
|
938
|
646
|
45%
|
EBITDA
|
437
|
371
|
433
|
18%
|
1%
|
1,233
|
966
|
28%
|
Net earnings
|
211
|
133
|
196
|
58%
|
8%
|
548
|
318
|
72%
|
Earnings per share¹
|
1.58
|
1.00
|
1.46
|
58%
|
8%
|
4.09
|
2.37
|
72%
|
Amounts in R$ million (except for EPS)
|
Ultragaz – Operational data
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Total volume (000 tons)
|
427
|
425
|
407
|
1%
|
5%
|
1,205
|
1,190
|
1%
|
Bottled
|
295
|
298
|
282
|
(1%)
|
5%
|
835
|
836
|
0%
|
Bulk
|
132
|
127
|
125
|
4%
|
6%
|
370
|
354
|
5%
|
Ipiranga – Operational data
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Total volume (000 m³)
|
5,244
|
4,786
|
4,984
|
10%
|
5%
|
14,825
|
12,192
|
22%
|
Diesel
|
2,924
|
2,575
|
2,773
|
14%
|
5%
|
8,186
|
6,586
|
24%
|
Gasoline, ethanol and NGV
|
2,200
|
2,079
|
2,092
|
6%
|
5%
|
6,291
|
5,276
|
19%
|
Other²
|
120
|
132
|
119
|
(9%)
|
1%
|
348
|
330
|
6%
|
²Fuel oils, kerosene, lubricants and greases.
|
Oxiteno – Operational data
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Total volume (000 tons)
|
175
|
169
|
176
|
3%
|
0%
|
514
|
453
|
14%
|
Product mix
|
||||||||
Specialty chemicals
|
164
|
155
|
160
|
6%
|
3%
|
476
|
409
|
16%
|
Glycols
|
11
|
14
|
15
|
(25%)
|
(31%)
|
38
|
43
|
(12%)
|
Geographical mix
|
||||||||
Sales in Brazil
|
123
|
114
|
126
|
8%
|
(3%)
|
366
|
307
|
19%
|
Sales outside Brazil
|
52
|
55
|
49
|
(7%)
|
6%
|
148
|
146
|
1%
|
Ultracargo – Operational data
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Effective storage³ (000 m3)
|
587
|
487
|
558
|
21%
|
5%
|
560
|
472
|
19%
|
³Monthly average
|
Macroeconomic indicators
|
3Q10
|
3Q09
|
2Q10
|
D (%)
3Q10v3Q09
|
D (%)
3Q10v2Q10
|
9M10
|
9M09
|
D (%)
9M10v9M09
|
Average exchange rate (R$/US$)
|
1.75
|
1.87
|
1.79
|
(6%)
|
(2%)
|
1.78
|
2.08
|
(15%)
|
Brazilian interbank interest rate (CDI)
|
2.6%
|
2.2%
|
2.2%
|
7.0%
|
7.6%
|
(8%)
|
||
Inflation in the period (IPCA)
|
0.5%
|
0.6%
|
1.0%
|
3.6%
|
3.2%
|
12%
|
Highlights
|
Ø
|
Acquisition of the fuel distributor DNP - On November 1st, 2010, Ultrapar closed the acquisition of 100% of the shares of DNP. The total value of the acquisition is R$ 85 million, with an initial disbursement of R$ 47 million and another R$ 38 million within 60 days after the closing date, subject to adjustments for working capital and indebtedness as of the closing date. DNP distributes fuels in the states of Amazonas, Rondônia, Roraima, Acre, Pará, and Mato Grosso through a network of 110 service stations, with 4% market share in the North of Brazil, being the fourth largest fuel distributor in this geographic area. In 2009, the combined volume of diesel, gasoline, and ethanol sold by DNP totaled approximately 260 thousand cubic meters, with EBITDA of R$ 17 million. The acquisition of DNP reinforces the strategy of expansion to the North, Northeast and Midwest regions of Brazil, where the consumption growth has been above the national average and the market share of Ipiranga is lower than that in the South and Southeast. The addition of DNP will increase the volume of Ipiranga by 40% in the region and will result in a regional market share of 14%, consolidating Ipiranga as the second largest distributor in the region and allowing a better positioning to capture the fast-paced regional growth and additional benefits from the larger local operating scale.
|
Ø
|
Ultracargo focuses its activities on liquid bulk storage and announces expansion in the Santos terminal - With the completion of the sale of its internal logistics, solid bulk storage and road transportation business on July 1st, 2010, Ultracargo concentrated its activities in the liquid bulk storage business, a segment in which it has a leading position and will continue to seek opportunities to leverage the benefits of a growing demand for logistics infrastructure in Brazil. In October 2010, Ultracargo announced the expansion of the storage capacity of its terminal in Santos by 46,000 m³, with an estimated investment of R$ 62 million for 2011. The expanded operations are expected to start up in early 2012. This expansion represents a growth of 18% in Santos terminal’s capacity and 7% in Ultracargo’s overall storage capacity, strengthening Ultracargo’s position in the port of Santos’ region and reinforcing its operating scale.
|
Executive summary of the results
|
Operational performance
|
Economic-financial performance
|
R$ million
|
3Q10
|
9M10
|
|
Additions to fixed assets1
|
|||
Ultragaz
|
45
|
123
|
|
Ipiranga
|
49
|
129
|
|
Oxiteno
|
43
|
190
|
|
Ultracargo
|
13
|
34
|
|
Total – additions to fixed assets
|
155
|
487
|
|
Financing and bonuses to clients2 – Ipiranga
|
56
|
140
|
|
Acquisition (disposal) of equity interest
|
(82)
|
(82)
|
|
Total investments, net of
disposals and repayments
|
129
|
545
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
|
Operational and market Information
|
Financial focus
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
EBITDA margin Ultrapar
|
4.0%
|
3.8%
|
4.2%
|
3.9%
|
3.8%
|
Net margin Ultrapar
|
1.9%
|
1.4%
|
1.9%
|
1.8%
|
1.2%
|
Focus on human resources
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
Number of employees – Ultrapar
|
8,760
|
9,533
|
9,331
|
8,760
|
9,533
|
Number of employees – Ultragaz
|
4,043
|
4,116
|
4,021
|
4,043
|
4,116
|
Number of employees – Ipiranga
|
2,304
|
2,343
|
2,289
|
2,304
|
2,343
|
Number of employees – Oxiteno
|
1,561
|
1,528
|
1,529
|
1,561
|
1,528
|
Number of employees – Ultracargo
|
524
|
1,231
|
1,168
|
524
|
1,231
|
Focus on capital markets
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
Number of shares (000)
|
136,096
|
136,096
|
136,096
|
136,096
|
136,096
|
Market capitalization1 – R$ million
|
12,706
|
8,974
|
11,292
|
11,713
|
8,259
|
BM&FBovespa
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
Average daily volume (shares)
|
256,919
|
334,773
|
371,356
|
309,304
|
329,645
|
Average daily volume (R$ 000)
|
23,888
|
22,091
|
30,776
|
26,535
|
20,106
|
Average share price (R$/share)
|
93.0
|
66.0
|
82.9
|
85.8
|
61.0
|
NYSE
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
Quantity of ADRs2 (000 ADRs)
|
13,104
|
12,271
|
13,029
|
13,104
|
12,271
|
Average daily volume (ADRs)
|
80,484
|
71,827
|
82,315
|
83,031
|
90,070
|
Average daily volume (US$ 000)
|
4,362
|
2,522
|
3,918
|
4,094
|
2,564
|
Average share price (US$/ADR)
|
54.2
|
35.1
|
47.6
|
49.3
|
28.5
|
Total
|
3Q10
|
3Q09
|
2Q10
|
9M10
|
9M09
|
Average daily volume (shares)
|
337,403
|
406,601
|
453,672
|
392,335
|
419,714
|
Average daily volume (R$ 000)
|
31,500
|
26,811
|
37,640
|
33,767
|
25,472
|
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
ASSETS
|
||||||||||||
Cash and financial investments
|
2,927.5 | 1,808.3 | 2,978.1 | |||||||||
Trade accounts receivable
|
1,693.7 | 1,588.3 | 1,643.0 | |||||||||
Inventories
|
1,092.5 | 920.5 | 1,024.7 | |||||||||
Defered income tax and social contribution
|
183.4 | 156.4 | 204.8 | |||||||||
Other
|
387.2 | 378.4 | 366.8 | |||||||||
Total Current Assets
|
6,284.3 | 4,851.9 | 6,217.3 | |||||||||
Investments
|
23.2 | 23.1 | 23.2 | |||||||||
Property, plant and equipment and intangibles
|
4,754.7 | 4,626.2 | 4,745.3 | |||||||||
Deferred charges
|
6.1 | 11.2 | 7.3 | |||||||||
Financial investments
|
29.2 | 7.2 | 5.8 | |||||||||
Defered income tax and social contribution LT
|
381.6 | 485.1 | 395.5 | |||||||||
Trade accounts receivable LT
|
371.7 | 295.0 | 353.4 | |||||||||
Other long term assets
|
240.1 | 180.6 | 232.2 | |||||||||
Total Long Term Assets
|
5,806.7 | 5,628.4 | 5,762.6 | |||||||||
TOTAL ASSETS
|
12,091.0 | 10,480.3 | 11,980.0 | |||||||||
LIABILITIES
|
||||||||||||
Loans and financing
|
669.3 | 965.4 | 737.2 | |||||||||
Debentures
|
92.5 | 41.3 | 56.7 | |||||||||
Suppliers
|
768.7 | 692.1 | 687.4 | |||||||||
Payroll and related charges
|
200.9 | 169.7 | 167.2 | |||||||||
Taxes
|
219.6 | 167.3 | 194.5 | |||||||||
Other accounts payable
|
65.5 | 65.5 | 69.4 | |||||||||
Total Current Liabilities
|
2,016.5 | 2,101.3 | 1,912.3 | |||||||||
Loans and financing
|
3,347.1 | 1,889.1 | 3,315.2 | |||||||||
Debentures
|
1,191.8 | 1,192.7 | 1,190.3 | |||||||||
Defered income tax and social contribution
|
17.2 | 12.0 | 26.4 | |||||||||
Other long term liabilities
|
311.8 | 409.5 | 361.0 | |||||||||
Total Long Term Liabilities
|
4,867.9 | 3,503.2 | 4,892.9 | |||||||||
TOTAL LIABILITIES
|
6,884.4 | 5,604.5 | 6,805.1 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Capital reserve
|
1.7 | 1.1 | 1.6 | |||||||||
Revaluation reserves
|
7.7 | 8.9 | 7.9 | |||||||||
Profit reserves
|
1,134.4 | 941.7 | 1,133.7 | |||||||||
Mark to market adjustments
|
(6.3 | ) | (7.0 | ) | (3.8 | ) | ||||||
Cumulative translation adjustment
|
(22.3 | ) | (5.1 | ) | (19.7 | ) | ||||||
Retained earnings
|
371.4 | 200.0 | 336.7 | |||||||||
Total Stockholders' Equity
|
5,183.4 | 4,836.3 | 5,153.1 | |||||||||
Minority Interests
|
23.2 | 39.5 | 21.7 | |||||||||
TOTAL STOCKHOLDERS' EQUITY & M.I.
|
5,206.6 | 4,875.8 | 5,174.9 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
12,091.0 | 10,480.3 | 11,980.0 | |||||||||
Cash and financial investments
|
2,956.7 | 1,815.5 | 2,983.8 | |||||||||
Debt
|
5,300.6 | 4,088.5 | 5,299.3 | |||||||||
Net cash (debt)
|
(2,343.9 | ) | (2,273.0 | ) | (2,315.5 | ) |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales and services
|
10,911.8 | 9,660.3 | 10,377.4 | 31,229.9 | 25,693.5 | |||||||||||||||
Cost of sales and services
|
(10,083.8 | ) | (8,932.9 | ) | (9,554.5 | ) | (28,854.6 | ) | (23,745.6 | ) | ||||||||||
Gross profit
|
828.0 | 727.4 | 822.9 | 2,375.3 | 1,947.9 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(235.4 | ) | (218.4 | ) | (232.4 | ) | (692.6 | ) | (600.6 | ) | ||||||||||
General and administrative
|
(191.1 | ) | (180.2 | ) | (189.1 | ) | (556.4 | ) | (507.3 | ) | ||||||||||
Depreciation and amortization
|
(65.5 | ) | (78.6 | ) | (65.9 | ) | (200.1 | ) | (202.3 | ) | ||||||||||
Other operating income (expenses)
|
3.5 | 2.7 | 1.8 | 11.9 | 8.1 | |||||||||||||||
EBIT
|
339.5 | 252.9 | 337.3 | 937.9 | 645.8 | |||||||||||||||
Financial results
|
(63.7 | ) | (59.7 | ) | (67.8 | ) | (206.8 | ) | (205.6 | ) | ||||||||||
Financial income
|
82.2 | 35.7 | 50.6 | 179.0 | 125.6 | |||||||||||||||
Financial expenses
|
(145.8 | ) | (95.5 | ) | (118.5 | ) | (385.8 | ) | (331.2 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(0.0 | ) | 0.1 | (0.2 | ) | (0.2 | ) | 0.1 | ||||||||||||
Other income (expense)
|
10.5 | 6.3 | (2.2 | ) | 9.1 | 16.2 | ||||||||||||||
Income before taxes
|
286.3 | 199.5 | 267.1 | 740.1 | 456.6 | |||||||||||||||
Provision for income and social contribution tax
|
(82.2 | ) | (70.5 | ) | (78.3 | ) | (217.0 | ) | (150.1 | ) | ||||||||||
Benefit of tax holidays
|
8.8 | 5.4 | 8.5 | 24.4 | 15.2 | |||||||||||||||
Income before minority interest
|
212.9 | 134.4 | 197.3 | 547.5 | 321.6 | |||||||||||||||
Minority interest
|
(1.5 | ) | (1.0 | ) | (1.3 | ) | 0.4 | (3.7 | ) | |||||||||||
Net Income
|
211.3 | 133.4 | 196.0 | 547.9 | 317.9 | |||||||||||||||
EBITDA
|
437.2 | 371.1 | 433.4 | 1,233.0 | 965.8 | |||||||||||||||
Depreciation and amortization
|
97.7 | 118.2 | 96.1 | 295.0 | 319.9 | |||||||||||||||
Total investments, net of disposals and repayments
|
129.2 | 295.8 | 210.9 | 544.7 | 1,726.0 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings / share - R$
|
1.58 | 1.00 | 1.46 | 4.09 | 2.37 | |||||||||||||||
Net debt / Stockholders' equity
|
0.45 | 0.47 | 0.45 | 0.45 | 0.47 | |||||||||||||||
Net debt / LTM EBITDA
|
1.45 | 1.75 | 1.49 | 1.45 | 1.75 | |||||||||||||||
Net interest expense / EBITDA
|
0.15 | 0.16 | 0.16 | 0.17 | 0.21 | |||||||||||||||
Gross margin
|
7.6 | % | 7.5 | % | 7.9 | % | 7.6 | % | 7.6 | % | ||||||||||
Operating margin
|
3.1 | % | 2.6 | % | 3.3 | % | 3.0 | % | 2.5 | % | ||||||||||
EBITDA margin
|
4.0 | % | 3.8 | % | 4.2 | % | 3.9 | % | 3.8 | % |
ULTRAPAR
|
CONSOLIDATED CASH FLOW STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
JAN - SEP
|
||||||||
2010
|
2009
|
|||||||
Cash Flows from operating activities
|
791.7 | 1,196.9 | ||||||
Net income
|
547.9 | 317.9 | ||||||
Minority interest
|
(0.4 | ) | 3.7 | |||||
Depreciation and amortization
|
295.0 | 319.9 | ||||||
Working capital
|
(258.0 | ) | 575.2 | |||||
Financial expenses (A)
|
299.6 | 24.3 | ||||||
Deferred income and social contribution taxes
|
85.0 | 18.8 | ||||||
Other (B)
|
(177.4 | ) | (62.9 | ) | ||||
Cash Flows from investing activities
|
(404.6 | ) | (1,686.6 | ) | ||||
Additions to fixed assets, net of disposals
|
(486.8 | ) | (326.0 | ) | ||||
Acquisition and sale of equity investments
|
82.2 | (1,360.6 | ) | |||||
Cash Flows from (used in) financing activities
|
288.8 | 142.2 | ||||||
Issuances of short term debt
|
220.9 | 251.2 | ||||||
Amortization of short term debt
|
(1,585.3 | ) | (1,891.9 | ) | ||||
Issuances of long term debt
|
2,006.4 | 2,026.3 | ||||||
Related companies
|
(2.6 | ) | (1.7 | ) | ||||
Dividends paid (C)
|
(339.3 | ) | (241.7 | ) | ||||
Other (D)
|
(11.4 | ) | - | |||||
Net increase (decrease) in cash and cash equivalents
|
675.9 | (347.5 | ) | |||||
Cash from subsidiaries acquired
|
(2.4 | ) | 29.4 | |||||
Cash and cash equivalents at the beginning of the period (E)
|
2,283.2 | 2,133.6 | ||||||
Cash and cash equivalents at the end of the period (E)
|
2,956.7 | 1,815.5 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid for interest (F)
|
191.4 | 141.0 | ||||||
Cash paid for income and social contribution taxes (G)
|
36.6 | 23.3 |
(A)
|
Comprised of interest and exchange rate and inflationary variation expenses on loans and financing. Does not include revenues from
|
|
interest and exchange rate and inflationary variation on cash equivalents.
|
(B)
|
Comprised mainly of cost of permanent asset sold and noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D)
|
Minority interest portion in the capital reduction of Utingás, in which Ultragaz holds a 56% stake.
|
(E)
|
Includes long term investments.
|
(F)
|
Included in cash flow used in financing activities.
|
(G)
|
Included in cash flow from operating activities.
|
ULTRAGAZ
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
169.9 | 184.9 | 173.8 | |||||||||
Trade accounts receivable - noncurrent portion
|
26.1 | 26.9 | 27.9 | |||||||||
Inventories
|
51.6 | 31.2 | 38.7 | |||||||||
Other
|
33.1 | 27.1 | 26.3 | |||||||||
Property, plant and equipment and intangibles
|
548.9 | 535.6 | 536.5 | |||||||||
Deferred charges
|
6.1 | 11.2 | 7.3 | |||||||||
TOTAL OPERATING ASSETS
|
835.7 | 817.0 | 810.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
31.0 | 29.7 | 38.5 | |||||||||
Payroll and related charges
|
70.8 | 56.7 | 60.3 | |||||||||
Taxes
|
7.9 | 5.7 | 8.1 | |||||||||
Other accounts payable
|
2.9 | 2.5 | 5.1 | |||||||||
TOTAL OPERATING LIABILITIES
|
112.6 | 94.7 | 112.0 | |||||||||
ULTRAGAZ
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales
|
975.5 | 929.3 | 922.4 | 2,739.6 | 2,557.2 | |||||||||||||||
Cost of sales and services
|
(796.2 | ) | (770.5 | ) | (759.5 | ) | (2,252.1 | ) | (2,148.9 | ) | ||||||||||
Gross profit
|
179.3 | 158.8 | 162.9 | 487.5 | 408.4 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(44.9 | ) | (40.8 | ) | (44.8 | ) | (133.1 | ) | (115.9 | ) | ||||||||||
General and administrative
|
(33.0 | ) | (23.2 | ) | (30.6 | ) | (94.1 | ) | (70.4 | ) | ||||||||||
Depreciation and amortization
|
(30.2 | ) | (30.2 | ) | (30.4 | ) | (93.2 | ) | (89.3 | ) | ||||||||||
Other operating results
|
(4.7 | ) | (0.8 | ) | (4.2 | ) | (9.3 | ) | (2.1 | ) | ||||||||||
EBIT
|
66.5 | 63.8 | 53.0 | 157.8 | 130.8 | |||||||||||||||
EBITDA
|
96.7 | 94.0 | 83.4 | 251.0 | 220.1 | |||||||||||||||
Depreciation and amortization
|
30.2 | 30.2 | 30.4 | 93.2 | 89.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
420 | 374 | 400 | 405 | 343 | |||||||||||||||
Operating margin (R$/ton)
|
156 | 150 | 130 | 131 | 110 | |||||||||||||||
EBITDA margin (R$/ton)
|
226 | 221 | 205 | 208 | 185 |
IPIRANGA
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,209.5 | 1,129.9 | 1,150.7 | |||||||||
Trade accounts receivable - noncurrent portion
|
345.2 | 267.7 | 325.1 | |||||||||
Inventories
|
688.7 | 549.9 | 646.8 | |||||||||
Other
|
182.0 | 174.5 | 183.1 | |||||||||
Property, plant and equipment and intangibles
|
1,382.3 | 1,391.6 | 1,366.4 | |||||||||
TOTAL OPERATING ASSETS
|
3,807.6 | 3,513.7 | 3,672.1 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
612.9 | 547.6 | 524.7 | |||||||||
Payroll and related charges
|
58.8 | 59.9 | 49.3 | |||||||||
Post-retirement benefits
|
86.6 | 85.9 | 86.6 | |||||||||
Taxes
|
127.5 | 109.1 | 112.0 | |||||||||
Other accounts payable
|
19.3 | 17.7 | 11.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
905.1 | 820.2 | 783.9 |
IPIRANGA
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales
|
9,321.3 | 8,183.6 | 8,837.6 | 26,731.4 | 21,510.0 | |||||||||||||||
Cost of sales and services
|
(8,834.5 | ) | (7,742.2 | ) | (8,361.9 | ) | (25,320.1 | ) | (20,344.9 | ) | ||||||||||
Gross profit
|
486.8 | 441.4 | 475.7 | 1,411.3 | 1,165.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(157.8 | ) | (144.8 | ) | (152.1 | ) | (459.0 | ) | (393.7 | ) | ||||||||||
General and administrative
|
(101.2 | ) | (103.5 | ) | (93.7 | ) | (291.5 | ) | (273.0 | ) | ||||||||||
Depreciation and amortization
|
(31.0 | ) | (44.1 | ) | (31.3 | ) | (94.4 | ) | (101.1 | ) | ||||||||||
Other operating results
|
7.8 | 3.4 | 5.5 | 19.7 | 10.0 | |||||||||||||||
EBIT
|
204.6 | 152.4 | 204.1 | 586.1 | 407.3 | |||||||||||||||
EBITDA
|
236.1 | 198.7 | 235.6 | 681.8 | 514.6 | |||||||||||||||
Depreciation and amortization
|
31.5 | 46.3 | 31.6 | 95.7 | 107.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
93 | 92 | 95 | 95 | 96 | |||||||||||||||
Operating margin (R$/m3)
|
39 | 32 | 41 | 40 | 33 | |||||||||||||||
EBITDA margin (R$/m3)
|
45 | 42 | 47 | 46 | 42 |
OXITENO
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
285.9 | 237.4 | 281.9 | |||||||||
Inventories
|
329.2 | 309.9 | 312.5 | |||||||||
Other
|
112.3 | 132.4 | 123.6 | |||||||||
Property, plant and equipment and intangibles
|
1,569.2 | 1,461.4 | 1,555.8 | |||||||||
TOTAL OPERATING ASSETS
|
2,296.6 | 2,141.0 | 2,273.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
96.1 | 86.8 | 105.2 | |||||||||
Payroll and related charges
|
54.9 | 35.5 | 42.1 | |||||||||
Taxes
|
23.7 | 19.6 | 22.3 | |||||||||
Other accounts payable
|
4.2 | 4.6 | 3.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
178.9 | 146.5 | 173.1 |
OXITENO
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales
|
538.3 | 482.9 | 549.2 | 1,559.5 | 1,415.7 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(350.2 | ) | (336.1 | ) | (355.3 | ) | (1,032.9 | ) | (970.3 | ) | ||||||||||
Fixed
|
(46.9 | ) | (41.7 | ) | (44.1 | ) | (131.6 | ) | (136.2 | ) | ||||||||||
Depreciation and amortization
|
(24.7 | ) | (24.5 | ) | (22.4 | ) | (71.1 | ) | (72.2 | ) | ||||||||||
Gross profit
|
116.5 | 80.5 | 127.4 | 323.9 | 236.9 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(32.1 | ) | (32.3 | ) | (34.7 | ) | (99.2 | ) | (89.6 | ) | ||||||||||
General and administrative
|
(42.0 | ) | (33.4 | ) | (44.2 | ) | (118.1 | ) | (103.9 | ) | ||||||||||
Depreciation and amortization
|
(2.0 | ) | (1.9 | ) | (1.9 | ) | (5.9 | ) | (5.3 | ) | ||||||||||
Other operating results
|
(0.1 | ) | (0.5 | ) | (0.3 | ) | (0.6 | ) | (1.3 | ) | ||||||||||
EBIT
|
40.3 | 12.4 | 46.3 | 100.0 | 36.8 | |||||||||||||||
EBITDA
|
66.9 | 38.9 | 70.6 | 177.0 | 114.3 | |||||||||||||||
Depreciation and amortization
|
26.6 | 26.5 | 24.3 | 77.0 | 77.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
666 | 477 | 726 | 630 | 523 | |||||||||||||||
Operating margin (R$/ton)
|
230 | 74 | 264 | 195 | 81 | |||||||||||||||
EBITDA margin (R$/ton)
|
383 | 230 | 402 | 344 | 253 |
ULTRACARGO
|
CONSOLIDATED BALANCE SHEET
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
16.5 | 28.0 | 28.7 | |||||||||
Inventories
|
1.3 | 2.5 | 2.4 | |||||||||
Other
|
10.1 | 10.4 | 13.7 | |||||||||
Property, plant and equipment and intangibles
|
445.2 | 422.0 | 473.0 | |||||||||
TOTAL OPERATING ASSETS
|
473.1 | 462.9 | 517.7 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
9.7 | 15.0 | 13.8 | |||||||||
Payroll and related charges
|
12.7 | 14.9 | 12.4 | |||||||||
Taxes
|
3.5 | 3.3 | 4.6 | |||||||||
Other accounts payable¹
|
30.4 | 12.3 | 30.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
56.2 | 45.5 | 61.2 | |||||||||
¹ Includes the long term obligations with clients account
|
ULTRACARGO
|
CONSOLIDATED INCOME STATEMENT
|
In millions of Reais - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales
|
65.2 | 87.6 | 86.4 | 234.1 | 257.4 | |||||||||||||||
Cost of sales and services
|
(27.4 | ) | (48.9 | ) | (42.7 | ) | (110.6 | ) | (147.9 | ) | ||||||||||
Gross profit
|
37.8 | 38.6 | 43.7 | 123.4 | 109.5 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(0.2 | ) | (0.3 | ) | (0.3 | ) | (0.0 | ) | (0.6 | ) | ||||||||||
General and administrative
|
(17.1 | ) | (21.0 | ) | (23.0 | ) | (60.7 | ) | (66.3 | ) | ||||||||||
Depreciation and amortization
|
(0.1 | ) | (0.2 | ) | (0.1 | ) | (0.2 | ) | (0.7 | ) | ||||||||||
Other operating results
|
0.5 | 0.5 | 0.6 | 2.1 | 1.5 | |||||||||||||||
EBIT
|
20.9 | 17.6 | 21.0 | 64.6 | 43.4 | |||||||||||||||
EBITDA
|
27.7 | 30.5 | 28.4 | 86.5 | 82.7 | |||||||||||||||
Depreciation and amortization
|
6.9 | 12.9 | 7.4 | 22.0 | 39.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
58 | % | 44 | % | 51 | % | 53 | % | 43 | % | ||||||||||
Operating margin
|
32 | % | 20 | % | 24 | % | 28 | % | 17 | % | ||||||||||
EBITDA margin
|
43 | % | 35 | % | 33 | % | 37 | % | 32 | % |
ULTRAPAR
|
CONSOLIDATED INCOME STATEMENT
|
In millions of US dollars except where otherwise mentioned - Accounting practices adopted in Brazil
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2010
|
2009
|
2010
|
2010
|
2009
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
6,237.8 | 5,177.2 | 5,790.6 | 17,532.3 | 12,328.9 | |||||||||||||||
Ultragaz
|
557.7 | 498.0 | 514.7 | 1,538.0 | 1,227.1 | |||||||||||||||
Ipiranga
|
5,328.6 | 4,385.8 | 4,931.4 | 15,006.9 | 10,321.5 | |||||||||||||||
Oxiteno
|
307.7 | 258.8 | 306.4 | 875.5 | 679.3 | |||||||||||||||
Ultracargo
|
37.3 | 46.9 | 48.2 | 131.4 | 123.5 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
249.9 | 198.9 | 241.8 | 692.2 | 463.4 | |||||||||||||||
Ultragaz
|
55.3 | 50.4 | 46.5 | 140.9 | 105.6 | |||||||||||||||
Ipiranga
|
135.0 | 106.5 | 131.5 | 382.7 | 247.0 | |||||||||||||||
Oxiteno
|
38.3 | 20.9 | 39.4 | 99.4 | 54.8 | |||||||||||||||
Ultracargo
|
15.8 | 16.4 | 15.8 | 48.6 | 39.7 | |||||||||||||||
EBIT
|
||||||||||||||||||||
Ultrapar
|
194.1 | 135.5 | 188.2 | 526.6 | 309.9 | |||||||||||||||
Ultragaz
|
38.0 | 34.2 | 29.6 | 88.6 | 62.7 | |||||||||||||||
Ipiranga
|
117.0 | 81.7 | 113.9 | 329.0 | 195.4 | |||||||||||||||
Oxiteno
|
23.0 | 6.7 | 25.8 | 56.2 | 17.7 | |||||||||||||||
Ultracargo
|
11.9 | 9.4 | 11.7 | 36.3 | 20.8 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
4 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
10 | % | 10 | % | 9 | % | 9 | % | 9 | % | ||||||||||
Ipiranga
|
3 | % | 2 | % | 3 | % | 3 | % | 2 | % | ||||||||||
Oxiteno
|
12 | % | 8 | % | 13 | % | 11 | % | 8 | % | ||||||||||
Ultracargo
|
43 | % | 35 | % | 33 | % | 37 | % | 32 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
129 | 119 | 114 | 117 | 89 | |||||||||||||||
Ipiranga (US$/m3)
|
26 | 22 | 26 | 26 | 20 | |||||||||||||||
Oxiteno (US$/ton)
|
219 | 123 | 224 | 193 | 121 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
120.8 | 71.5 | 109.4 | 307.6 | 152.6 | |||||||||||||||
Net income / share (US$)
|
0.90 | 0.53 | 0.82 | 2.30 | 1.14 |
ULTRAPAR
|
|||||||||
LOANS
|
|||||||||
In millions of Reais - Accounting practices adopted in Brazil
|
LOANS
|
Balance in September/2010
|
||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
Index/
|
Weighted average interest
|
||
Currency
|
rate (% p.y.)
|
Maturity
|
|||||||
Foreign Currency
|
|||||||||
Notes
|
427.7
|
-
|
-
|
-
|
-
|
427.7
|
US$
|
7.2
|
2015
|
Syndicated loan
|
-
|
101.9
|
-
|
-
|
-
|
101.9
|
US$ + LIBOR
|
1.2
|
2011
|
Advances on Foreign Exchange Contracts
|
-
|
60.4
|
-
|
-
|
-
|
60.4
|
US$
|
1.8
|
< 263 days
|
BNDES
|
14.7
|
37.2
|
0.4
|
2.0
|
-
|
54.2
|
US$
|
6.0
|
2011 to 2016
|
Financial institutions
|
-
|
16.9
|
-
|
-
|
-
|
16.9
|
MX$ + TIIE
|
2.5
|
2010 to 2014
|
Import Financing (FINIMP) - RPR
|
-
|
-
|
-
|
-
|
16.5
|
16.5
|
US$
|
3.5
|
2010
|
Financial institutions
|
-
|
6.7
|
-
|
-
|
-
|
6.7
|
US$ + LIBOR
|
2.1
|
2011
|
Financial institutions
|
-
|
-
|
-
|
-
|
1.6
|
1.6
|
US$
|
0.9
|
2011
|
Import Financing (FINIMP) - Tequimar
|
-
|
-
|
0.8
|
-
|
-
|
0.8
|
US$
|
7.0
|
2012
|
Financial institutions
|
-
|
0.02
|
-
|
-
|
-
|
0.02
|
BS
|
28.0
|
2013
|
BNDES
|
0.01
|
-
|
-
|
-
|
-
|
0.01
|
UMBNDES
|
7.5
|
2011
|
Subtotal
|
442.4
|
223.2
|
1.3
|
2.0
|
18.1
|
686.9
|
|||
Local Currency
|
|||||||||
Banco do Brasil ¹
|
-
|
-
|
-
|
1,875.3
|
-
|
1,875.3
|
R$
|
11.8
|
2012 to 2015
|
Debentures
|
-
|
-
|
-
|
-
|
1,284.3
|
1,284.3
|
CDI
|
108.5
|
2012
|
BNDES
|
319.1
|
476.9
|
94.4
|
228.7
|
-
|
1,119.2
|
TJLP
|
3.8
|
2010 to 2019
|
Banco do Nordeste do Brasil
|
-
|
102.6
|
-
|
-
|
-
|
102.6
|
R$
|
8.5
|
2018
|
Loan - MaxFácil
|
-
|
-
|
-
|
75.5
|
-
|
75.5
|
CDI
|
100.0
|
2012
|
Research and projects financing (FINEP)
|
-
|
60.7
|
-
|
-
|
-
|
60.7
|
TJLP
|
0.7
|
2010 to 2014
|
BNDES
|
3.8
|
41.7
|
0.02
|
7.9
|
0.2
|
53.6
|
R$
|
5.9
|
2011 to 2020
|
Working capital loan - RPR
|
-
|
-
|
-
|
-
|
26.6
|
26.6
|
CDI
|
117.0
|
2010 to 2014
|
Agency for Financing Machinery and Equipment (FINAME)
|
-
|
0.3
|
-
|
7.5
|
-
|
7.8
|
TJLP
|
3.0
|
2010 to 2013
|
Financial leasing floating rate
|
-
|
-
|
-
|
5.3
|
-
|
5.3
|
CDI
|
1.7
|
2010 to 2011
|
Financial leasing fixed rate
|
-
|
-
|
-
|
0.1
|
1.6
|
1.7
|
R$
|
13.6
|
2011 to 2014
|
Others
|
-
|
-
|
-
|
1.0
|
-
|
1.0
|
CDI
|
1.7
|
2010 to 2011
|
Subtotal
|
323.0
|
682.2
|
94.5
|
2,201.3
|
1,312.7
|
4,613.7
|
|||
Total
|
765.4
|
905.4
|
95.7
|
2,203.3
|
1,330.8
|
5,300.6
|
|||
Composition per annum
|
|||||||||
Up to 1 year
|
135.0
|
359.2
|
30.8
|
113.8
|
123.0
|
761.8
|
|||
From 1 to 2 years
|
143.1
|
231.9
|
33.4
|
611.5
|
4.1
|
1,024.0
|
|||
From 2 to 3 years
|
43.4
|
116.5
|
16.7
|
841.2
|
1,202.2
|
2,220.0
|
|||
From 3 to 4 years
|
13.2
|
75.9
|
9.4
|
316.5
|
1.5
|
416.5
|
|||
From 4 to 5 years
|
7.3
|
48.4
|
5.1
|
319.4
|
0.0
|
380.2
|
|||
Thereafter
|
423.4
|
73.5
|
0.3
|
0.9
|
0.1
|
498.2
|
|||
Total
|
765.4
|
905.4
|
95.7
|
2,203.3
|
1,330.8
|
5,300.6
|
TIIE = Interbank Interest Rate Even / UMBNDES = BNDES Basket of Currencies / CDI = interbank deposit rate / BS = Bolivar Forte from Venezuela
|
Balance in September/2010
|
|||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent Company / Other
|
Ultrapar
Consolidated |
||
CASH AND LONG TERM INVESTMENTS
|
305.8
|
454.7
|
166.1
|
1,455.4
|
574.6
|
2,956.7
|
|
¹ For this loan, a hedging instrument was hired with the objective of swapping the fixed to floating rate, equivalent to 99% of CDI.
|
CNPJ Nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
1.
|
Members of the Board expressed deep regret over the loss of Mr. Gilberto Tamm Barcellos Corrêa on November 4th. The Board members expressed their admiration and respect for Mr. Gilberto Tamm Barcellos Corrêa, as well as their recognition for promptly and dedicated work of the former board member and legal adviser over all these decades.
|
2.
|
Having analyzed and discussed the performance of the Company in the third quarter of the current year, the respective financial statements were approved.
|
(Convenience Translation into English
from the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and Subsidiaries
Interim financial information
September 30, 2010
|
||
Independent accountant’s review report
|
3 - 4
|
Identification
|
5
|
Balance sheets
|
6 - 7
|
Income statements
|
8 - 9
|
Statements of changes in shareholders’ equity
|
10 - 13
|
Statements of cash flows - Indirect method
|
14 - 17
|
Notes to the financial statements
|
18 - 85
|
Other information considered material by the company
|
86 - 87
|
Interest in the subsidiaries
|
88
|
MD&A – Analysis of consolidated earnings
|
89
|
1.
|
We have reviewed the Quarterly Financial Information of Ultrapar Participações S.A. (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended September 30, 2010, comprising the balance sheet, the statements of income, comprehensive income, cash flows, changes in shareholders’ equity, explanatory notes and management report, which are the responsibility of its management.
|
2.
|
Our review was conducted in accordance with the specific rules set forth by the IBRACON - The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council - CFC and consisted mainly of the following: (a) inquiry and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the Quarterly Financial Information; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.
|
3.
|
Based on our review, we are not aware of any material modifications that should be made in the accounting information included in the Quarterly Financial Information described above, for these to be in accordance with accounting practices adopted in Brazil, especially the Committee for Accounting Pronouncements – CPC n° 21 – Interim Financial Statements and the rules issued by the Brazilian Securities and Exchange Commission (CVM), which are applicable to the preparation of the Quarterly Financial Information.
|
4.
|
As per Note n° 2, during the year of 2009 a number of Pronuncements, Interpretations and Techinical Guidance issued by the Committee for Accounting Pronuncements – CPC – were approved by the Brazilian Securities and Exchange Commission (CVM), in effect as from January 1, 2010, and changed certain accounting practices adopted in Brazil. These changes were adopted by the Company and its subsidiaries in the preparation of the Quarterly Financial Information for the quarter ended September 30, 2010 and disclosed in Note n° 2. The Quarterly Financial Information for the year and period related to 2009, presented herein for comparison purposes, were adjusted to include the changes in the accounting practices adopted in Brazil in effect in 2010.
|
01.01 - CAPITAL COMPOSITION
|
|||
Number of shares
|
Current quarter
|
Prior quarter
|
Same quarter in prior year
|
(Thousands)
|
09/30/2010
|
06/30/2010
|
09/30/2009
|
Paid-up Capital
|
|||
1 - Common
|
49,430
|
49,430
|
49,430
|
2 - Preferred
|
86,666
|
86,666
|
86,666
|
3 - Total
|
136,096
|
136,096
|
136,096
|
Treasury Share
|
|||
4 - Common
|
7
|
7
|
7
|
5 - Preferred
|
2,138
|
2,138
|
2,201
|
6 - Total
|
2,145
|
2,145
|
2,208
|
01.02 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
|
||||||
1 - ITEM
|
2 - EVENT
|
3 - APPROVAL
|
4 - REVENUE
|
5 - BEGINNING OF PAYMENT
|
7 - TYPE OF SHARE
|
8 - AMOUNT PER SHARE
|
01
|
Board of Director’s Meeting
|
08/11/2010
|
Dividend
|
08/27/2010
|
ON
|
1.32
|
02
|
Board of Director’s Meeting
|
08/11/2010
|
Dividend
|
08/27/2010
|
PN
|
1.32
|
01.03 - SUBSCRIBED CAPITAL AND ALTERATIONS IN THE CURRENT YEAR
|
||||||
1 - ITEM
|
2 - DATE OF ALTERATION
|
3 - AMOUNT OF THE CAPITAL
(IN THOUSANDS OF REAIS)
|
4 - AMOUNT OF THE ALTERATION
(IN THOUSANDS OF REAIS)
|
5 - NATURE OF ALTERATION
|
7 - NUMBER OF SHARES ISSUED
(THOUSAND)
|
8 - SHARE PRICE ON ISSUE DATE
(IN REAIS)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
|||||||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
5 | 461,853 | 421,683 | 2,508,421 | 2,446,702 | |||||||||||||||
Financial investments
|
5 | 72,974 | 56,761 | 485,233 | 571,368 | |||||||||||||||
Trade accounts receivable
|
6 | - | - | 1,662,266 | 1,630,948 | |||||||||||||||
Inventories
|
7 | - | - | 1,092,381 | 1,024,524 | |||||||||||||||
Recoverable taxes
|
8 | 31,623 | 31,690 | 343,945 | 310,506 | |||||||||||||||
Dividends receivable
|
- | - | - | - | ||||||||||||||||
Other receivables
|
671 | 824 | 15,303 | 18,218 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 27,873 | 37,996 | |||||||||||||||
Total current assets
|
567,121 | 510,958 | 6,135,422 | 6,040,262 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Long-term assets
|
||||||||||||||||||||
Financial investments
|
5 | - | - | 29,202 | 9,228 | |||||||||||||||
Trade accounts receivable
|
6 | - | - | 68,639 | 68,596 | |||||||||||||||
Related companies
|
9.a) | 750,000 | 770,674 | 10,144 | 10,174 | |||||||||||||||
Deferred income and social contribution taxes
|
10.a) | 193 | 180 | 604,250 | 644,718 | |||||||||||||||
Recoverable taxes
|
8 | 41,018 | 34,001 | 81,417 | 78,341 | |||||||||||||||
Escrow deposits
|
232 | 232 | 362,391 | 332,771 | ||||||||||||||||
Other receivables
|
- | - | 811 | 969 | ||||||||||||||||
Prepaid expenses
|
11
|
- | - | 25,377 | 30,876 | |||||||||||||||
791,443
|
805,087 | 1,182,231 | 1,175,673 |
Investments
|
||||||||||||||||||||
Subsidiaries
|
12.a) | 4,791,551 | 4,773,840 | - | - | |||||||||||||||
Affiliates
|
12.b) | - | - | 12,301 | 12,321 | |||||||||||||||
Others
|
- | - | 2,265 | 2,288 | ||||||||||||||||
Property, plant and equipment
|
13 and 16.g)
|
- | - | 3,903,778 | 3,880,926 | |||||||||||||||
Intangible assets
|
14 | 246,163 | 246,163 | 1,238,491 | 1,231,580 | |||||||||||||||
Deferred charges
|
15 | - | - | 6,147 | 7,283 | |||||||||||||||
5,037,714 | 5,020,003 | 5,162,982 | 5,134,398 | |||||||||||||||||
Total non-current assets
|
5,829,157 | 5,825,090 | 6,345,213 | 6,310,071 | ||||||||||||||||
Total assets
|
6,396,278 | 6,336,048 | 12,480,635 | 12,350,333 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans and financing
|
16 | - | - | 783,891 | 835,881 | |||||||||||||||
Debentures
|
16.f) | 92,491 | 56,651 | 92,491 | 56,651 | |||||||||||||||
Finance leases
|
16.g) | - | - | 5,887 | 8,090 | |||||||||||||||
Trade payables
|
56 | 216 | 768,747 | 687,396 | ||||||||||||||||
Salaries and related charges
|
110 | 110 | 200,879 | 167,191 | ||||||||||||||||
Taxes payable
|
19 | 30 | 165,774 | 148,989 | ||||||||||||||||
Dividends payable
|
2,862 | 2,093 | 8,287 | 7,471 | ||||||||||||||||
Income tax and social contribution payable
|
5 | 5 | 42,918 | 40,242 | ||||||||||||||||
Post-employment benefits
|
25.b) | - | - | 11,955 | 11,955 | |||||||||||||||
Provision for contingencies
|
24.a) | - | - | 22,723 | 23,087 | |||||||||||||||
Provision for assets retirement obligation
|
17 | - | - | 5,551 | 5,703 | |||||||||||||||
Deferred revenue
|
18 | 13,015 | 13,362 | |||||||||||||||||
Other payables
|
214 | 214 | 22,835 | 27,118 | ||||||||||||||||
Total current liabilities
|
95,757 | 59,319 | 2,144,953 | 2,033,136 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Long-term liabilities
|
||||||||||||||||||||
Financing
|
16 | - | - | 3,345,943 | 3,317,120 | |||||||||||||||
Debentures
|
16.f) | 1,191,788 | 1,190,252 | 1,191,788 | 1,190,252 | |||||||||||||||
Finance leases
|
16.g) | - | - | 1,108 | 1,569 | |||||||||||||||
Related companies
|
9.a) | - | - | 4,029 | 4,021 | |||||||||||||||
Deferred income and social contribution taxes
|
10.a) | - | - | 24,605 | 27,919 | |||||||||||||||
Provision for contingencies
|
24.a) | 3,645 | 3,592 | 470,608 | 507,880 | |||||||||||||||
Post-employment benefits
|
25.b) | - | - | 90,085 | 90,085 | |||||||||||||||
Provision for assets retirement obligation
|
17 | 57,462 | 59,233 | |||||||||||||||||
Deferred revenue
|
18 | 5,423 | 4,646 | |||||||||||||||||
Other payables
|
- | - | 53,052 | 45,889 | ||||||||||||||||
Total non-current liabilities
|
1,195,433 | 1,193,844 | 5,244,103 | 5,248,614 | ||||||||||||||||
Non-controlling interest
|
- | - | 23,233 | 21,723 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
19.a) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
19.c) | 4,482 | 4,482 | 1,725 | 1,576 | |||||||||||||||
Revaluation reserve
|
19.d) | 7,731 | 7,873 | 7,731 | 7,873 | |||||||||||||||
Profit reserves
|
19.e) | 1,268,850 | 1,268,850 | 1,268,850 | 1,268,850 | |||||||||||||||
Treasury shares
|
19.b) | (123,720 | ) | (123,720 | ) | (134,472 | ) | (135,116 | ) | |||||||||||
Valuation adjustment
|
3.c) and 19.g)
|
(6,296 | ) | (3,850 | ) | (6,296 | ) | (3,850 | ) | |||||||||||
Cumulative translation adjustments
|
3.o) and 19.h)
|
(22,317 | ) | (19,708 | ) | (22,317 | ) | (19,708 | ) | |||||||||||
Retained earnings
|
279,585 | 252,185 | 256,352 | 230,462 | ||||||||||||||||
19.f) | 5,105,088 | 5,082,885 | 5,068,346 | 5,046,860 | ||||||||||||||||
Total liabilities and shareholders’ equity
|
6,396,278 | 6,336,048 | 12,480,635 | 12,350,333 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
|||||||||||||||||
Gross revenue from sales and services
|
3.a) | - | - | 11,352,357 | 10,127,646 | |||||||||||||||
Deduction
|
- | - | (441,761 | ) | (476,641 | ) | ||||||||||||||
Net revenue from sales and services
|
- | - | 10,910,596 | 9,651,005 | ||||||||||||||||
Cost of products and services sold
|
3.a) | - | - | (10,105,803 | ) | (8,931,995 | ) | |||||||||||||
Gross income
|
- | - | 804,793 | 719,010 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (294,465 | ) | (267,721 | ) | ||||||||||||||
General and administrative
|
(1,194 | ) | (740 | ) | (180,655 | ) | (206,552 | ) | ||||||||||||
Other net operating income
|
1,209 | 750 | 2,696 | 2,803 | ||||||||||||||||
Income on disposal of assets
|
20 | - | - | 11,090 | 6,246 | |||||||||||||||
Operating income before financial income and equity
|
15 | 10 | 343,459 | 253,786 | ||||||||||||||||
Net financial income
|
22 | 6,784 | (14,258 | ) | (60,665 | ) | (66,034 | ) | ||||||||||||
Equity in income of subsidiaries and affiliates
|
12.a) and 12.b)
|
198,124 | 137,621 | (22 | ) | 56 | ||||||||||||||
Operating income before social contribution and income taxes
|
204,923 | 123,373 | 282,772 | 187,808 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
10.b) | (2,320 | ) | (1,591 | ) | (52,362 | ) | (53,095 | ) | |||||||||||
Deferred charges
|
10.b) | 14 | (347 | ) | (35,084 | ) | (17,665 | ) | ||||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 8,804 | 5,392 | |||||||||||||||
(2,306 | ) | (1,938 | ) | (78,642 | ) | (65,368 | ) | |||||||||||||
Income before non-controlling interests
|
202,617 | 121,435 | 204,130 | 122,440 | ||||||||||||||||
Non-controlling interests
|
- | - | (1,513 | ) | (1,005 | ) | ||||||||||||||
Net income for the period
|
202,617 | 121,435 | 202,617 | 121,435 | ||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
|||||||||||||||||
Gross revenue from sales and services
|
3.a) | - | - | 32,481,131 | 26,961,218 | |||||||||||||||
Deduction
|
- | - | (1,254,557 | ) | (1,281,129 | ) | ||||||||||||||
Net revenue from sales and services
|
- | - | 31,226,574 | 25,680,089 | ||||||||||||||||
Cost of products and services sold
|
3.a) | - | - | (28,917,987 | ) | (23,772,644 | ) | |||||||||||||
Gross income
|
- | - | 2,308,587 | 1,907,445 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
- | - | (861,526 | ) | (727,360 | ) | ||||||||||||||
General and administrative
|
(4,636 | ) | (2,440 | ) | (544,128 | ) | (554,013 | ) | ||||||||||||
Other net operating income
|
5,457 | 2,347 | 11,808 | 9,352 | ||||||||||||||||
Income on disposal of assets
|
20 | - | - | 9,316 | 15,784 | |||||||||||||||
Operating income before financial income and equity
|
821 | (93 | ) | 924,057 | 651,208 | |||||||||||||||
Net financial income
|
22 | 6,970 | (59,153 | ) | (199,673 | ) | (214,534 | ) | ||||||||||||
Equity in income of subsidiaries and affiliates
|
12.a) and 12.b)
|
513,021 | 361,418 | (160 | ) | 95 | ||||||||||||||
Operating income before social contribution and income taxes
|
520,812 | 302,172 | 724,224 | 436,769 | ||||||||||||||||
Social contribution and income taxes
|
||||||||||||||||||||
Current
|
10.b) | (2,596 | ) | (1,591 | ) | (132,018 | ) | (131,310 | ) | |||||||||||
Deferred charges
|
10.b) | (38 | ) | (8 | ) | (98,836 | ) | (16,342 | ) | |||||||||||
Tax incentives
|
10.b) and 10.c)
|
- | - | 24,411 | 15,169 | |||||||||||||||
(2,634 | ) | (1,599 | ) | (206,443 | ) | (132,483 | ) | |||||||||||||
Income before non-controlling interests
|
518,178 | 300,573 | 517,781 | 304,286 | ||||||||||||||||
Non-controlling interests
|
- | - | 397 | (3,713 | ) | |||||||||||||||
Net income for the period
|
518,178 | 300,573 | 518,178 | 300,573 | ||||||||||||||||
Note
|
Share
capital
|
Capital
reserve
|
Revaluation reserve in subsidiaries
|
Profit
reserve
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Total
|
|||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 1,145,130 | (4,075 | ) | (5,302 | ) | 6,568 | 4,851,732 | |||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (425 | ) | - | - | - | 425 | - | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (233,672 | ) | (233,672 | ) | |||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | (11,784 | ) | (11,784 | ) | |||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (130 | ) | (130 | ) | ||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (2,221 | ) | - | - | (2,221 | ) | ||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (17,015 | ) | - | (17,015 | ) | ||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 518,178 | 518,178 | |||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773 | 4,482 | 7,731 | 1,145,130 | (6,296 | ) | (22,317 | ) | 279,585 | 5,105,088 | |||||||||||||||||||||||||
Note
|
Share
capital
|
Capital
reserve
|
Revaluation
reserve in
subsidiaries
|
Profit
reserve
|
Valuation
adjustment
|
Cumulative
translation
adjustments
|
Retained
earnings
|
Total
|
|||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 1,275 | 8,156 | 1,132,447 | (4,075 | ) | (5,302 | ) | 6,568 | 4,835,842 | |||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (425 | ) | - | - | - | 425 | - | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (233,672 | ) | (233,672 | ) | |||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | (11,784 | ) | (11,784 | ) | |||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (130 | ) | (130 | ) | ||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (2,221 | ) | - | - | (2,221 | ) | ||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (17,015 | ) | - | (17,015 | ) | ||||||||||||||||||||||||
Treasury shares
|
- | 450 | - | 1,931 | - | - | - | 2,381 | |||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 518,178 | 518,178 | |||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773 | 1,725 | 7,731 | 1,134,378 | (6,296 | ) | (22,317 | ) | 279,585 | 5,091,579 | |||||||||||||||||||||||||
Note
|
Share
capital
|
Capital
reserve
|
Revaluation
reserve in
subsidiaries
|
Profit
reserve
|
Valuation
adjustment
|
Cumulative
translation
adjustments
|
Retained
earnings
|
Total
|
|||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 4,482 | 7,873 | 1,145,130 | (3,850 | ) | (19,708 | ) | 252,185 | 5,082,885 | |||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (142 | ) | - | - | - | 142 | - | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (176,815 | ) | (176,815 | ) | |||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d | - | - | - | - | - | - | (55 | ) | (55 | ) | ||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (2,446 | ) | - | - | (2,446 | ) | ||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (2,609 | ) | - | (2,609 | ) | ||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | 1,511 | 1,511 | |||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 202,617 | 202,617 | |||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773 | 4,482 | 7,731 | 1,145,130 | (6,296 | ) | (22,317 | ) | 279,585 | 5,105,088 | |||||||||||||||||||||||||
Note
|
Share
capital
|
Capital
reserve
|
Revaluation
reserve in
subsidiaries
|
Profit
reserve
|
Valuation
adjustment
|
Cumulative
translation
adjustments
|
Retained
earnings
|
Total
|
|||||||||||||||||||||||||||
Balance at June 30, 2010
|
3,696,773 | 1,576 | 7,873 | 1,133,734 | (3,850 | ) | (19,708 | ) | 252,185 | 5,068,583 | |||||||||||||||||||||||||
Realization of revaluation reserve
|
19.d) | - | - | (142 | ) | - | - | - | 142 | - | |||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (176,815 | ) | (176,815 | ) | |||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
19.d) | - | - | - | - | - | - | (55 | ) | (55 | ) | ||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
3.c) | - | - | - | - | (2,446 | ) | - | - | (2,446 | ) | ||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
3.o) | - | - | - | - | - | (2,609 | ) | - | (2,609 | ) | ||||||||||||||||||||||||
Treasury shares
|
- | 149 | - | 644 | - | - | - | 793 | |||||||||||||||||||||||||||
Changes on non-controlling interest by subsidiaries
|
- | - | - | - | - | - | 1,511 | 1,511 | |||||||||||||||||||||||||||
Net income for the period
|
- | - | - | - | - | - | 202,617 | 202,617 | |||||||||||||||||||||||||||
Balance at September 30, 2010
|
3,696,773 | 1,725 | 7,731 | 1,134,378 | (6,296 | ) | (22,317 | ) | 279,585 | 5,091,579 | |||||||||||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
202,617 | 121,435 | 202,617 | 121,435 | ||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12 | (198,124 | ) | (137,621 | ) | 22 | (56 | ) | ||||||||||||
Depreciation and amortization
|
- | - | 132,880 | 145,412 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 2,415 | 2,543 | ||||||||||||||||
Expense with tanks removed
|
- | - | (1,884 | ) | (611 | ) | ||||||||||||||
Interest, monetary and exchange rate changes
|
12,176 | 14,735 | 106,404 | 9,135 | ||||||||||||||||
Deferred income and social contribution taxes
|
10.b) | (14 | ) | 347 | 35,084 | 17,665 | ||||||||||||||
Non-controlling interest in income
|
- | - | 1,513 | 1,005 | ||||||||||||||||
Income on sale of property, plant and equipment
|
- | - | (15,869 | ) | (6,245 | ) | ||||||||||||||
Provision (release of provision) for loss on of property, plant and equipment
|
- | - | 23 | - | ||||||||||||||||
Others
|
- | - | 522 | 1,466 | ||||||||||||||||
Dividends received from subsidiaries
|
176,815 | 3,000 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | (42,665 | ) | 25,739 | ||||||||||||||
Inventories
|
7 | - | - | (67,813 | ) | 55,100 | ||||||||||||||
Recoverable taxes
|
8 | 67 | 2,445 | (33,914 | ) | 16,291 | ||||||||||||||
Other receivables
|
155 | 65 | 2,606 | 5,958 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 9,763 | 22,029 | |||||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(160 | ) | (113 | ) | 86,479 | 45,196 | ||||||||||||||
Wages and employee benefits
|
- | (36 | ) | 37,043 | 28,136 | |||||||||||||||
Taxes payable
|
(11 | ) | 1,872 | 18,112 | 19,313 | |||||||||||||||
Income and social contribution taxes
|
- | - | 2,877 | 711 | ||||||||||||||||
Other payables
|
1 | (610 | ) | (3,760 | ) | 8,251 | ||||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | (44 | ) | (2,592 | ) | |||||||||||||
Recoverable taxes
|
8 | (7,018 | ) | (5,170 | ) | (3,156 | ) | (4,779 | ) | |||||||||||
Amounts in escrow
|
- | 33 | (29,675 | ) | (14,691 | ) | ||||||||||||||
Other receivables
|
- | - | 158 | 778 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 160 | (10,902 | ) | ||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
52 | 66 | (47,563 | ) | 4,395 | |||||||||||||||
Other payables
|
- | - | 8,359 | 13,790 | ||||||||||||||||
Net cash provided by operating activities
|
186,556 | 448 | 400,694 | 504,472 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(16,213 | ) | 42,015 | 66,158 | 5,433 | |||||||||||||||
Disposal (acquisition) of investments, net
|
12 | - | - | 82,200 | (165,863 | ) | ||||||||||||||
Cash of acquired subsidiaries
|
- | - | (2,417 | ) | - | |||||||||||||||
Capital contributions to subsidiaries
|
12 | - | - | - | - | |||||||||||||||
Capital reduction of subsidiaries
|
- | - | - | - | ||||||||||||||||
Acquisition of property, plan and equipment
|
13 | - | - | (151,646 | ) | (112,631 | ) | |||||||||||||
Acquisition of intangible assets
|
14 | - | - | (62,476 | ) | (35,589 | ) | |||||||||||||
Proceed on sale of property, plant and equipment
|
- | - | 4,011 | 9,237 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
(16,213 | ) | 42,015 | (64,170 | ) | (299,413 | ) | |||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16 | - | 1,334 | 90,223 | 414,725 | |||||||||||||||
Amortization
|
16 | - | (307 | ) | (185,903 | ) | (226,746 | ) | ||||||||||||
Payment of financial lease
|
16 | - | - | (2,856 | ) | (3,579 | ) | |||||||||||||
Dividends paid
|
(176,045 | ) | (118,883 | ) | (175,999 | ) | (119,260 | ) | ||||||||||||
Acquisition of non-controlling interests
|
- | - | - | - | ||||||||||||||||
Related entities
|
9.a) | 45,872 | 10,800 | 30 | (1,440 | ) | ||||||||||||||
Net cash provided by (used in) financing activities
|
(130,173 | ) | (107,056 | ) | (274,505 | ) | 63,700 | |||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (300 | ) | (2,145 | ) | ||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
40,170 | (64,593 | ) | 61,719 | 266,614 | |||||||||||||||
Cash and cash equivalents at the beginning of period
|
5 | 421,683 | 163,195 | 2,446,702 | 1,189,778 | |||||||||||||||
Cash and cash equivalents at the end of period
|
5 | 461,853 | 98,602 | 2,508,421 | 1,456,392 | |||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the period
|
518,178 | 300,573 | 518,178 | 300,573 | ||||||||||||||||
Adjustments to reconcile net income to cash provided by
operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
12 | (513,021 | ) | (361,418 | ) | 160 | (95 | ) | ||||||||||||
Depreciation and amortization
|
- | - | 396,672 | 386,967 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 7,084 | 7,681 | ||||||||||||||||
Expense with tanks removed
|
- | - | (4,694 | ) | (2,081 | ) | ||||||||||||||
Interest, monetary and exchange rate changes
|
30,506 | 79,001 | 303,904 | 31,703 | ||||||||||||||||
Deferred income and social contribution taxes
|
10.b) | 38 | 8 | 98,836 | 16,342 | |||||||||||||||
Non-controlling interest in income
|
- | - | (397 | ) | 3,713 | |||||||||||||||
Income on sale of property, plant and equipment
|
- | - | (14,095 | ) | (15,783 | ) | ||||||||||||||
Provision (release of provision) for loss on of property, plant and equipment
|
- | - | 23 | - | ||||||||||||||||
Others
|
- | - | (206 | ) | 1,839 | |||||||||||||||
Dividends received from subsidiaries
|
464,803 | 225,281 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | (55,330 | ) | 110,946 | ||||||||||||||
Inventories
|
7 | - | - | (109,633 | ) | 401,115 | ||||||||||||||
Recoverable taxes
|
8 | 6,622 | (12,844 | ) | (24,259 | ) | 51,206 | |||||||||||||
Other receivables
|
(660 | ) | 265 | 19,724 | 76,778 | |||||||||||||||
Prepaid expenses
|
11 | - | - | (5,401 | ) | 2,104 | ||||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
(9,970 | ) | (257 | ) | (117,994 | ) | (152,408 | ) | ||||||||||||
Wages and employee benefits
|
10 | 11 | 27,744 | (9,442 | ) | |||||||||||||||
Taxes payable
|
(1,403 | ) | 1,788 | 45,605 | 46,828 | |||||||||||||||
Income and social contribution taxes
|
5 | - | 24,144 | (3,333 | ) | |||||||||||||||
Other payables
|
(632 | ) | (648 | ) | (23,750 | ) | (33,396 | ) | ||||||||||||
(Increase) decrease in long-term assets
|
||||||||||||||||||||
Trade accounts receivable
|
6 | - | - | 17,379 | (10,932 | ) | ||||||||||||||
Recoverable taxes
|
8 | (23,858 | ) | (9,685 | ) | (28,106 | ) | 6,353 | ||||||||||||
Amounts in escrow
|
(15 | ) | (24 | ) | (53,908 | ) | (31,477 | ) | ||||||||||||
Other receivables
|
- | - | 692 | 1,297 | ||||||||||||||||
Prepaid expenses
|
11 | - | - | 5,815 | (8,387 | ) | ||||||||||||||
Increase (decrease) in long-term liabilities
|
||||||||||||||||||||
Provision for contingencies
|
137 | 231 | (79,914 | ) | 56,808 | |||||||||||||||
Other payables
|
- | - | 18,914 | 10,306 | ||||||||||||||||
Net cash provided by operating activities
|
470,740 | 222,282 | 967,187 | 1,245,225 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(72,974 | ) | (707,985 | ) | (66,987 | ) | 456,096 | |||||||||||||
Disposal (acquisition) of investments, net
|
12 | - | 57,881 | 82,200 | (1,355,509 | ) | ||||||||||||||
Cash of acquired subsidiaries
|
- | - | (2,417 | ) | 29,442 | |||||||||||||||
Capital contributions to subsidiaries
|
12 | (200,000 | ) | - | - | - | ||||||||||||||
Capital reduction of subsidiaries
|
450,000 | - | - | - | ||||||||||||||||
Acquisition of property, plant and equipment
|
13 | - | - | (480,254 | ) | (325,754 | ) | |||||||||||||
Acquisition of intangible assets
|
14 | - | - | (172,702 | ) | (101,261 | ) | |||||||||||||
Proceed on sale of property, plant and equipment
|
- | - | 11,684 | 30,416 | ||||||||||||||||
Net cash provided by (used in) investing activities
|
177,026 | (650,104 | ) | (628,476 | ) | (1,266,570 | ) | |||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Financing and debentures
|
||||||||||||||||||||
Fund raising
|
16 | - | 1,175,858 | 2,227,300 | 2,277,487 | |||||||||||||||
Amortization
|
16 | - | (1,266,683 | ) | (1,579,406 | ) | (1,815,488 | ) | ||||||||||||
Payment of financial lease
|
16 | - | - | (9,257 | ) | (10,401 | ) | |||||||||||||
Dividends paid
|
(334,827 | ) | (237,377 | ) | (339,253 | ) | (241,735 | ) | ||||||||||||
Acquisition of non-controlling interest
|
- | - | (28 | ) | - | |||||||||||||||
Reduction of non-controlling interest
|
- | - | (11,369 | ) | - | |||||||||||||||
Related entities
|
9.a) | 89,988 | 75,635 | (2,587 | ) | (1,688 | ) | |||||||||||||
Net cash provided by (used in) financing activities
|
(244,839 | ) | (252,567 | ) | 285,400 | 208,175 | ||||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | (3,189 | ) | (5,491 | ) | ||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
402,927 | (680,389 | ) | 620,922 | 181,339 | |||||||||||||||
Cash and cash equivalents at the beginning of period
|
5 | 58,926 | 778,991 | 1,887,499 | 1,275,053 | |||||||||||||||
Cash and cash equivalents at the end of period
|
5 | 461,853 | 98,602 | 2,508,421 | 1,456,392 |
1
|
Operations
|
2
|
First-time adoption of the new pronouncements issued by the Accounting Pronouncements Committee (“CPC”)
|
a.
|
Exemption related to business combination before the transition date
|
b.
|
Exemption related to changes in existing decommissioning, restoration and similar liabilities included in the cost of property, plant and equipment
|
c.
|
Exemption related to the capitalization of borrowing costs
|
d.
|
Exemption related to deemed cost
|
Shareholders’ equity
|
September 30, 2010
|
September 30, 2009
|
||||||
Shareholders’ equity under previous GAAP
|
5,183,350 | 4,836,284 | ||||||
Adoption of New BR GAAP effects:
|
||||||||
a) Recognition of provision for assets retirement obligation
|
(35,694 | ) | (37,621 | ) | ||||
b) Measurement of property, plant and equipment:
|
||||||||
b.1) Borrowing costs capitalization
|
(24,337 | ) | (27,806 | ) | ||||
b.2) Recognition of inflation 1996/1997
|
14,030 | 15,509 | ||||||
c) Write-off of investments in progress
|
(21,513 | ) | (21,281 | ) | ||||
d) Recognition of provision for contingencies
|
(8,458 | ) | (7,720 | ) | ||||
e) Business Combination –Texaco acquisition
|
(71,082 | ) | (49,219 | ) | ||||
f) Loyalty program
|
(10,348 | ) | (5,055 | ) | ||||
g) Other effects, net
|
3,170 | 2,993 | ||||||
h) Deferred income and social contribution taxes
|
39,228 | 60,772 | ||||||
Total
|
(115,004 | ) | (69,428 | ) | ||||
Shareholders’ equity, excluding non-controlling interest in subsidiaries
|
5,068,346 | 4,766,856 | ||||||
i) Non-controlling interest in subsidiaries in the shareholders´equity
|
23,233 | 39,527 | ||||||
Shareholders’ equity under New BR GAAP
|
5,091,579 | 4,806,383 |
Net income
|
Period ended
September 30,
2010
|
Period ended
September 30,
2009
|
||||||
Net income under previous GAAP
|
547,876 | 317,919 | ||||||
Adoption of New BR GAAP effects:
|
||||||||
a) Recognition of provision for assets retirement obligation
|
2,313 | (848 | ) | |||||
b) Measurement of property, plant and equipment:
|
||||||||
b.1) Borrowing costs capitalization
|
3,082 | 2,266 | ||||||
b.2) Recognition of inflation 1996/1997
|
(586 | ) | (1,965 | ) | ||||
c) Write-off of investments in progress
|
(121 | ) | (281 | ) | ||||
d) Recognition of provision for contingencies
|
(553 | ) | (529 | ) | ||||
e) Business Combination –Texaco acquisition
|
(21,272 | ) | (17,427 | ) | ||||
f) Loyalty program
|
(422 | ) | (5,055 | ) | ||||
g) Other effects, net
|
1,690 | 4,030 | ||||||
h) Deferred income and social contribution taxes
|
(13,829 | ) | 2,463 | |||||
Total
|
(29,698 | ) | (17,346 | ) | ||||
Net income, excluding non-controlling interest in subsidiaries
|
518,178 | 300,573 | ||||||
i) Non-controlling interest in subsidiaries in the net income
|
(397 | ) | 3,713 | |||||
Net income under New BR GAAP
|
517,781 | 304,286 |
a.
|
Recognition of provision for removal of fuel tanks (asset retirement obligation - ARO)
|
b.
|
Measurement of property, plant and equipment
|
c.
|
Write-off of investments in progress
|
d.
|
Recognition of provisions for contingencies
|
e.
|
Business combination - Texaco acquisition
|
R$ | ||||
Current assets
|
625,000 | |||
Non-current assets
|
1,132,485 | |||
Goodwill
|
177,759 | |||
Total assets acquired and goodwill
|
1,935,244 | |||
Current liabilities
|
311,869 | |||
Non-current liabilities
|
267,866 | |||
Net assets
|
1,355,509 | |||
Goodwill recorded under prior accounting practices
|
398,985 | |||
Deferred taxes effects on goodwill
|
(134,658 | ) | ||
Goodwill recorded under prior accounting practices,
net of deferred taxes effects
|
264,327 | |||
Goodwill difference between New BR GAAP and prior
accounting practices
|
(86,568 | ) | ||
Goodwill recorded under New BR GAAP
|
177,759 | |||
Difference between the market value and the carrying value of
the assets (treated similarly between prior accounting practices
and New BR GAAP)
|
344,418 |
f.
|
Loyalty Program
|
g.
|
Other effects, net
|
h.
|
Deferred income and social contribution taxes
|
i.
|
Presentation of non-controlling interests in subsidiaries
|
3
|
Apresentation of interim financial statements and summary of main accounting practices
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through income: financial assets held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as income, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed payments or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that were not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income, in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial instruments with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through income; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
d.
|
Current and non-current assets
|
e.
|
Investments
|
f.
|
Property, plant and equipment
|
Weighted
average term of
depreciation
|
Weighted
average term of
depreciation
|
|||||||
(years) - previous
|
(years) - revised
|
|||||||
Buildings
|
25 | 25 | ||||||
Leasehold improvements
|
14 | 11 | ||||||
Machinery and equipment
|
10 | 11 | ||||||
Light fuel/lubricant distribution
equipment and facilities
|
10 | 14 | ||||||
LPG tanks and bottles
|
10 | 13 | ||||||
Vehicles
|
5 | 8 | ||||||
IT equipment
|
5 | 5 | ||||||
g.
|
Financial leases
|
h.
|
Intangible assets
|
i.
|
Deferred charges
|
j.
|
Current and non-current liabilities
|
k.
|
Income and social contribution taxes on profit
|
l.
|
Assets retirement obligation – fuel tanks
|
m.
|
Provision for contingencies
|
n.
|
Actuarial obligation for post-employment benefits
|
o.
|
Basis for translating interim financial statements of foreign-based subsidiaries
|
p.
|
Use of estimates
|
q.
|
Impairment of assets
|
r.
|
Adjustment to present value
|
4
|
Principles of consolidation and investments in affiliates
|
% interest in the share capital
Sep. 30, 2010
|
% interest in the share capital
Jun. 30, 2010
|
||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100
|
-
|
100
|
-
|
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
-
|
99
|
-
|
99
|
Transultra - Armazenamento e Transporte Especializado Ltda.
|
Brazil
|
-
|
-
|
-
|
100
|
Petrolog Serviços e Armazéns Gerais Ltda.
|
Brazil
|
-
|
-
|
-
|
100
|
AGT – Armazéns Gerais e Transportes Ltda.
|
Brazil
|
-
|
-
|
-
|
100
|
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
-
|
50
|
-
|
50
|
Ultracargo Argentina S.A.
|
Argentina
|
-
|
100
|
-
|
100
|
Melamina Ultra S.A. Indústria Química
|
Brazil
|
-
|
99
|
-
|
99
|
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100
|
-
|
100
|
-
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
-
|
99
|
-
|
99
|
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
-
|
100
|
-
|
100
|
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Barrington S.L.
|
Spain
|
-
|
100
|
-
|
100
|
Oxiteno México S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno USA LLC
|
United States
|
-
|
100
|
-
|
100
|
Global Petroleum Products Trading Corp. (**)
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Oxiteno Overseas Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Oxiteno Andina, C.A.
|
Venezuela
|
-
|
100
|
-
|
100
|
Oxiteno Europe SPRL
|
Belgium
|
-
|
100
|
-
|
100
|
U.A.T.S.P.E. Empreendimentos e Participações Ltda.
|
Brazil
|
-
|
-
|
-
|
100
|
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100
|
-
|
100
|
-
|
am/pm Comestíveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Centro de Conveniências Millennium Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Trading Limited
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Imobiliária Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Logística Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Maxfácil Participações S.A. (*)
|
Brazil
|
-
|
50
|
-
|
50
|
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Companhia Ultragaz S.A.
|
Brazil
|
-
|
99
|
-
|
99
|
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Utingás Armazenadora S.A.
|
Brazil
|
-
|
56
|
-
|
56
|
LPG International Inc.
|
Cayman Islands
|
-
|
100
|
-
|
100
|
Imaven Imóveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Sociedade Anônima de Óleo Galena-Signal
|
Brazil
|
-
|
-
|
-
|
100
|
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
-
|
100
|
-
|
100
|
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33
|
-
|
33
|
-
|
5
|
Financial assets
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||
Cash and banks
|
||||||||||||||||
In local currency
|
111 | 243 | 65,594 | 65,061 | ||||||||||||
In foreign currency
|
- | - | 9,974 | 20,286 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
461,742 | 421,440 | 2,432,853 | 2,361,355 | ||||||||||||
Total cash and cash equivalents
|
461,853 | 421,683 | 2,508,421 | 2,446,702 | ||||||||||||
·
|
Financial Investments
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
72,974 | 56,761 | 278,248 | 352,862 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 205,413 | 212,623 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | 30,774 | 15,111 | ||||||||||||
Total of financial investments
|
72,974 | 56,761 | 514,435 | 580,596 | ||||||||||||
Current
|
72,974 | 56,761 | 485,233 | 571,368 | ||||||||||||
Non-current
|
- | - | 29,202 | 9,228 |
Consolidated
|
||||||||
09/30/2010
|
06/30/2010
|
|||||||
|
||||||||
Measured at fair value through income
|
2,463,627 | 2,376,466 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
476,468 | 558,292 | ||||||
Financial assets, except cash and banks
|
2,947,288 | 2,941,951 |
6
|
Trade accounts receivable (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||
Domestic customers
|
1,554,564 | 1,518,585 | ||||||
Customer financing - Ipiranga
|
182,235 | 185,282 | ||||||
Foreign customers
|
112,550 | 114,018 | ||||||
(-) Allowance for doubtful accounts
|
(118,444 | ) | (118,341 | ) | ||||
1,730,905 | 1,699,544 | |||||||
Current
|
1,662,266 | 1,630,948 | ||||||
Non-current
|
68,639 | 68,596 |
Balance as of June 30, 2010
|
118,341 | |||
Additions
|
4,668 | |||
Write-offs
|
(4,565 | ) | ||
Balance as of September 30, 2010
|
118,444 |
7
|
Inventories (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||||||||
Provision for loss
|
Net balance
|
Provision for loss
|
Net balance
|
|||||||||||||||||||||
Cost
|
Cost
|
|||||||||||||||||||||||
Finished goods
|
215,890 | (13,425 | ) | 202,465 | 218,918 | (14,470 | ) | 204,448 | ||||||||||||||||
Work in process
|
5,713 | - | 5,713 | 2,746 | - | 2,746 | ||||||||||||||||||
Raw materials
|
144,088 | (203 | ) | 143,885 | 117,413 | (45 | ) | 117,368 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
20,898 | - | 20,898 | 25,423 | - | 25,423 | ||||||||||||||||||
Fuels, lubricants and greases
|
559,808 | (631 | ) | 559,177 | 520,885 | (672 | ) | 520,213 | ||||||||||||||||
Consumable materials and bottles for resale
|
42,227 | (989 | ) | 41,238 | 37,594 | (979 | ) | 36,615 | ||||||||||||||||
Advances to suppliers
|
75,394 | - | 75,394 | 68,123 | - | 68,123 | ||||||||||||||||||
Properties for resale
|
43,611 | - | 43,611 | 49,588 | - | 49,588 | ||||||||||||||||||
1,107,629 | (15,248 | ) | 1,092,381 | 1,040,690 | (16,166 | ) | 1,024,524 |
Balance as of June 30, 2010
|
16,166 | |||
Additions
|
1,197 | |||
Write-offs
|
(2,115 | ) | ||
Balance as of September 30, 2010
|
15,248 |
8
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||
IRPJ and CSLL
|
72,599 | 65,650 | 157,304 | 130,449 | ||||||||||||
ICMS
|
- | - | 223,944 | 226,789 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (61,830 | ) | (62,859 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Notes 3.r)
|
- | - | (3,694 | ) | (3,614 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 89,215 | 79,290 | ||||||||||||
Value-Added Tax (IVA) on the subsidiaries Oxiteno Mexico S.A. de C.V. and Oxiteno Andina, C.A.
|
- | - | 9,693 | 9,610 | ||||||||||||
IPI
|
- | - | 4,070 | 3,435 | ||||||||||||
Others
|
21 | 20 | 6,660 | 5,747 | ||||||||||||
Total
|
72,641 | 65,691 | 425,362 | 388,847 | ||||||||||||
Current
|
31,623 | 31,690 | 343,945 | 310,506 | ||||||||||||
Non-current
|
41,018 | 34,001 | 81,417 | 78,341 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance as of June 30, 2010
|
62,859 | |||
Additions
|
2,028 | |||
Write-offs
|
(3,057 | ) | ||
Balance as of September 30, 2010
|
61,830 |
9
|
Related parties
|
Parent
|
||||||||
Debentures
|
Financial income
|
|||||||
Assets
|
||||||||
Ipiranga Produtos de Petróleo S.A.
|
750,000 | 79,171 | ||||||
Total as of September 30, 2010
|
750,000 | 79,171 | ||||||
Total as of June 30, 2010
|
770,674 | |||||||
Total as of September 30, 2009
|
52,519 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
Braskem S.A.
|
- | - | - | 6,083 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 322 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 476 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654 | - | - | 1,180 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras
|
- | - | - | 223,486 | ||||||||||||
Quattor Química S.A.
|
- | - | - | 2,192 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,195 | - | - | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 6,632 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 260 | - | ||||||||||||
Other
|
490 | 834 | 65 | - | ||||||||||||
Total as of September 30, 2010
|
10,144 | 4,029 | 1,123 | 239,573 | ||||||||||||
Total as of June 30, 2010
|
10,174 | 4,021 | 711 | 266,199 |
Consolidated
|
||||||||
Transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A.
|
11,409 | 480,446 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
2,943 | - | ||||||
Liquigás Distribuidora S.A.
|
4,051 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
5 | 10,011 | ||||||
Petróleo Brasileiro S.A. – Petrobras
|
95,413 | 18,599,994 | ||||||
Quattor Química S.A.
|
13,957 | 137,190 | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 632,777 | ||||||
Servgás Distribuidora de Gas S.A.
|
893 | - | ||||||
SHV Gás Brasil Ltda.
|
1,891 | - | ||||||
Total as of September 30, 2010
|
130,562 | 19,860,418 | ||||||
Total as of September 30, 2009
|
75,552 | 16,802,190 |
|
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and IPP, since RPR is proportionally consolidated and IPP is fully consolidated.
|
Date of award
|
Restricted shares awarded
|
Market value of shares (in R$)
|
Total compensation costs, including taxes
|
Accumulated compensation costs recorded
|
Accumulated compensation costs not recorded
|
|||||||||||||||
December 15, 2009
|
62,500 | 83.00 | 7,155 | (1,013 | ) | 6,142 | ||||||||||||||
October 7, 2008
|
174,000 | 39.97 | 9,593 | (3,260 | ) | 6,333 | ||||||||||||||
December 12, 2007
|
40,000 | 64.70 | 3,570 | (1,718 | ) | 1,852 | ||||||||||||||
November 9, 2006
|
51,800 | 46.50 | 3,322 | (1,301 | ) | 2,021 | ||||||||||||||
December 14, 2005
|
23,400 | 32.83 | 1,060 | (512 | ) | 548 | ||||||||||||||
October 4, 2004
|
41,975 | 40.78 | 2,361 | (1,418 | ) | 943 | ||||||||||||||
December 17, 2003
|
59,800 | 30.32 | 2,501 | (1,709 | ) | 792 | ||||||||||||||
453,475 | 29,562 | (10,931 | ) | 18,631 |
10
|
Income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 27,214 | 25,012 | ||||||||||||
Provisions for contingencies
|
193 | 176 | 60,784 | 54,858 | ||||||||||||
Provision for post-employment benefit (see Note 25.b)
|
- | - | 29,194 | 29,165 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 16,335 | 11,888 | ||||||||||||
Provision for goodwill paid on investments (see Note 14)
|
- | - | 327,131 | 348,176 | ||||||||||||
Other provisions
|
- | 4 | 44,674 | 35,845 | ||||||||||||
Tax losses and negative basis for social contribution to offset
|
- | - | 59,690 | 95,332 | ||||||||||||
Transition Tax Regime effect – adoption of New BRGAAP effect (see Note 2.2.h)
|
- | - | 39,228 | 44,442 | ||||||||||||
Total
|
193 | 180 | 604,250 | 644,718 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 375 | 392 | ||||||||||||
Accelerated depreciation
|
- | - | 115 | 117 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 9,642 | 5,303 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 1,879 | 2,928 | ||||||||||||
Transition Tax Regime effect – adoption Law 11638/07
|
- | - | 12,594 | 19,179 | ||||||||||||
Total
|
- | - | 24,605 | 27,919 | ||||||||||||
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
- | 205,270 | ||||||
From 1 to 2 years
|
- | 86,561 | ||||||
From 2 to 3 years
|
193 | 109,536 | ||||||
From 3 to 5 years
|
- | 154,253 | ||||||
From 5 to 7 years
|
- | 34,121 | ||||||
From 7 to 10 years
|
- | 14,509 | ||||||
193 | 604,250 |
Parent
|
Consolidated
|
|||||||||||||||
09/30/2010
|
09/30/2009
|
09/30/2010
|
09/30/2009
|
|||||||||||||
Income (loss) before taxes and equity in income of affiliates
|
7,791 | (59,246 | ) | 724,384 | 436,674 | |||||||||||
Official tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at
the official tax rates
|
(2,649 | ) | 20,144 | (246,291 | ) | (148,469 | ) | |||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible
expenses/nontaxable revenues
|
(4 | ) | - | 1,303 | (11,901 | ) | ||||||||||
Adjustment to estimated income
|
- | - | 16,859 | 8,913 | ||||||||||||
Interest on equity
|
- | (21,760 | ) | - | - | |||||||||||
Workers Meal Program (PAT)
|
- | - | 331 | 515 | ||||||||||||
Other adjustments
|
19 | 17 | (3,056 | ) | 3,290 | |||||||||||
Income and social contribution taxes before tax
incentives
|
(2,634 | ) | (1,599 | ) | (230,854 | ) | (147,652 | ) | ||||||||
Tax incentives - ADENE
|
- | - | 24,411 | 15,169 | ||||||||||||
Income and social contribution taxes in the income
statement
|
(2,634 | ) | (1,599 | ) | (206,443 | ) | (132,483 | ) | ||||||||
Current
|
(2,596 | ) | (8 | ) | (132,018 | ) | (131,310 | ) | ||||||||
Deferred
|
(38 | ) | (1,591 | ) | (98,836 | ) | (16,342 | ) | ||||||||
Tax incentives - ADENE
|
- | - | 24,411 | 15,169 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75
|
2016
|
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75
|
2013
|
Suape base
|
75
|
2018
|
|
Aracaju base
|
75
|
2017
|
|
Caucaia base
|
75
|
2012
|
|
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75
|
2012
|
Suape terminal
|
75
|
2015
|
11
|
Prepaid expenses (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||
Rents | 27,007 | 32,509 | ||||||
Advertising and publicity
|
5,959 | 11,808 | ||||||
Insurance premiums
|
6,255 | 8,678 | ||||||
Purchases of meal and transportation tickets
|
3,281 | 3,348 | ||||||
Taxes and other prepaid expenses
|
10,748 | 12,529 | ||||||
53,250 | 68,872 | |||||||
Current
|
27,873 | 37,996 | ||||||
Non-current
|
25,377 | 30,876 |
12
|
Investments
|
Investments
|
Equity
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
09/30/2009
|
|||||||||||||
Ipiranga Produtos de Petróleo
|
2,272,327 | 2,307,075 | 384,314 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
1,785,723 | 1,772,197 | 44,563 | 47,902 | ||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
726,500 | 687,229 | 70,674 | 29,075 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
7,001 | 7,339 | 13,470 | 10,858 | ||||||||||||
Companhia Brasileira de Petróleo Ipiranga
|
- | - | - | 290,659 | ||||||||||||
Sociedade Brasileira de Participações Ltda.
|
- | - | - | (17,076 | ) | |||||||||||
4,791,551 | 4,773,840 | 513,021 | 361,418 |
Investments
|
Equity
|
|||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
09/30/2009
|
|||||||||||||
Transportadora Sulbrasileira de Gás S.A.
|
6,633 | 6,631 | 10 | (62 | ) | |||||||||||
Química da Bahia Indústria e Comércio S.A.
|
3,709 | 3,731 | (39 | ) | 112 | |||||||||||
Oxicap Indústria de Gases Ltda.
|
1,959 | 1,959 | (131 | ) | 45 | |||||||||||
12,301 | 12,321 | (160 | ) | 95 |
13
|
Property, plant and equipment (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||||||||
Weighted average
term of
depreciation
(years)
|
||||||||||||||||||||||||
Accumulated
depreciation
|
Provision for
loss
|
|||||||||||||||||||||||
Cost
|
Net
|
Net
|
||||||||||||||||||||||
Lands
|
- | 374,243 | - | (197 | ) | 374,046 | 374,383 | |||||||||||||||||
Buildings
|
25 | 1,037,243 | (429,736 | ) | - | 607,507 | 608,539 | |||||||||||||||||
Leasehold improvements
|
11 | 371,596 | (189,140 | ) | - | 182,456 | 191,519 | |||||||||||||||||
Machinery and equipment
|
11 | 2,569,105 | (1,084,416 | ) | (1,697 | ) | 1,482,992 | 1,454,502 | ||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
14 | 1,418,803 | (821,358 | ) | - | 597,445 | 575,773 | |||||||||||||||||
LPG tanks and bottles
|
13 | 368,625 | (191,053 | ) | - | 177,572 | 168,050 | |||||||||||||||||
Vehicles
|
8 | 167,126 | (109,598 | ) | - | 57,528 | 62,369 | |||||||||||||||||
Furniture and utensils
|
6 | 99,857 | (59,804 | ) | - | 40,053 | 39,856 | |||||||||||||||||
Construction in progress
|
- | 345,800 | - | - | 345,800 | 347,703 | ||||||||||||||||||
Advances to suppliers
|
- | 6,969 | - | - | 6,969 | 24,578 | ||||||||||||||||||
Imports in progress
|
- | 214 | - | - | 214 | 809 | ||||||||||||||||||
IT equipment
|
5 | 176,640 | (145,444 | ) | - | 31,196 | 32,845 | |||||||||||||||||
6,936,221 | (3,030,549 | ) | (1,894 | ) | 3,903,778 | 3,880,926 |
Balance
as of 06/30/2010
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Exchange rate
|
Balance
as of 09/30/2010
|
||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Lands
|
374,580 | - | - | 10 | (269 | ) | (78 | ) | 374,243 | |||||||||||||||||||
Buildings
|
1,029,320 | 4,295 | - | 4,691 | (782 | ) | (281 | ) | 1,037,243 | |||||||||||||||||||
Leasehold improvements
|
373,842 | 882 | - | 7,361 | (10,487 | ) | (2 | ) | 371,596 | |||||||||||||||||||
Machinery and equipment
|
2,510,799 | 64,692 | - | 15,682 | (20,800 | ) | (1,268 | ) | 2,569,105 | |||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
1,382,018 | 24,687 | - | 15,048 | (2,950 | ) | - | 1,418,803 | ||||||||||||||||||||
LPG tanks and bottles
|
360,667 | 19,683 | - | - | (11,725 | ) | - | 368,625 | ||||||||||||||||||||
Vehicles
|
174,067 | 4,811 | - | 4,487 | (15,935 | ) | (304 | ) | 167,126 | |||||||||||||||||||
Furniture and utensils
|
97,654 | 3,077 | - | 6 | (851 | ) | (29 | ) | 99,857 | |||||||||||||||||||
Construction in progress
|
347,703 | 26,741 | - | (28,105 | ) | (462 | ) | (77 | ) | 345,800 | ||||||||||||||||||
Advances to suppliers
|
24,578 | 1,272 | - | (18,682 | ) | (199 | ) | - | 6,969 | |||||||||||||||||||
Imports in progress
|
809 | 123 | - | (718 | ) | - | - | 214 | ||||||||||||||||||||
IT equipment
|
176,003 | 2,419 | - | 220 | (1,949 | ) | (53 | ) | 176,640 | |||||||||||||||||||
6,852,040 | 152,682 | - | - | (66,409 | ) | (2,092 | ) | 6,936,221 | ||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||
Buildings
|
(420,781 | ) | - | (9,602 | ) | 147 | 434 | 66 | (429,736 | ) | ||||||||||||||||||
Leasehold improvements
|
(182,323 | ) | - | (6,768 | ) | (147 | ) | 97 | 1 | (189,140 | ) | |||||||||||||||||
Machinery and equipment
|
(1,054,600 | ) | - | (45,951 | ) | - | 15,722 | 413 | (1,084,416 | ) | ||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
(806,245 | ) | - | (17,534 | ) | - | 2,421 | - | (821,358 | ) | ||||||||||||||||||
LPG tanks and bottles
|
(192,617 | ) | - | (4,878 | ) | - | 6,442 | - | (191,053 | ) | ||||||||||||||||||
Vehicles
|
(111,698 | ) | - | (1,078 | ) | - | 3,041 | 137 | (109,598 | ) | ||||||||||||||||||
Furniture and utensils
|
(57,798 | ) | - | (2,548 | ) | - | 530 | 12 | (59,804 | ) | ||||||||||||||||||
IT equipment
|
(143,158 | ) | - | (3,460 | ) | - | 1,134 | 40 | (145,444 | ) | ||||||||||||||||||
(2,969,220 | ) | - | (91,819 | ) | - | 29,821 | 669 | (3,030,549 | ) | |||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||
Lands
|
(197 | ) | - | - | - | - | - | (197 | ) | |||||||||||||||||||
Machinery and equipment
|
(1,697 | ) | - | - | - | - | - | (1,697 | ) | |||||||||||||||||||
(1,894 | ) | - | - | - | - | - | (1,894 | ) | ||||||||||||||||||||
Net
|
3,880,926 | 152,682 | (91,819 | ) | - | (36,588 | ) | (1,423 | ) | 3,903,778 |
14
|
Intangible assets (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||||||||
Weighted
average term of
amortization
(years)
|
||||||||||||||||||||||||
Cost
|
Accumulated
amortization
|
Provision
for losses
|
Net
|
Net
|
||||||||||||||||||||
Goodwill, net of tax effects
|
- | 770,272 | (102,033 | ) | - | 668,239 | 674,889 | |||||||||||||||||
Software
|
5 | 235,913 | (171,240 | ) | - | 64,673 | 67,490 | |||||||||||||||||
Technology
|
5 | 23,694 | (10,583 | ) | - | 13,111 | 14,213 | |||||||||||||||||
Commercial property rights
|
33 | 16,334 | (3,731 | ) | - | 12,603 | 12,741 | |||||||||||||||||
Market rights
|
5 | 708,894 | (229,595 | ) | - | 479,299 | 460,413 | |||||||||||||||||
Others
|
10 | 2,249 | (234 | ) | (1,449 | ) | 566 | 1,834 | ||||||||||||||||
1,757,356 | (517,416 | ) | (1,449 | ) | 1,238,491 | 1,231,580 |
Goodwill, net of tax effects
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance as of June 30, 2010
|
674,889 | 67,490 | 14,213 | 12,741 | 460,413 | 1,834 | 1,231,580 | |||||||||||||||||||||
Additions
|
- | 7,443 | - | - | 55,033 | - | 62,476 | |||||||||||||||||||||
Write-offs
|
(6,650 | ) | (4,326 | ) | - | - | - | (1,261 | ) | (12,237 | ) | |||||||||||||||||
Amortization
|
- | (5,934 | ) | (1,102 | ) | (138 | ) | (36,147 | ) | (7 | ) | (43,328 | ) | |||||||||||||||
Balance as of September 30, 2010
|
668,239 | 64,673 | 13,111 | 12,603 | 479,299 | 566 | 1,238,491 | |||||||||||||||||||||
Weighted average term of amortization
(years)
|
- | 5 | 5 | 33 | 5 | 10 |
09/30/2010
|
06/30/2010
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
Others
|
2,667 | 9,317 | ||||||
668,239 | 674,889 |
•
|
On July 11, 2002, the subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows exporting from the area in which the Aratu Terminal is located for 20 years, renewable for a like period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, the subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a like period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
15
|
Deferred charges (Consolidated)
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||||
Weighted average
term of
amortization
(years)
|
||||||||||||||||||||
Cost
|
Accumulated
amortization
|
Net
|
Net
|
|||||||||||||||||
Restructuring costs
|
4 | 25,910 | (19,763 | ) | 6,147 | 7,283 |
16
|
Financing, debentures and finance lease (Consolidated)
|
Description
|
09/30/2010
|
06/30/2010
|
Index/Currency
|
Weighted
average
financial
charges
09/30/2010 - % p.a.
|
Maturity
|
||||||||||||
Foreign currency:
|
|||||||||||||||||
Notes in the foreign market (b)
|
427,697 | 446,400 |
US$
|
+7.2 | 2015 | ||||||||||||
Syndicated loan (c)
|
101,913 | 107,785 |
US$ + LIBOR (i)
|
+1.2 | 2011 | ||||||||||||
ACC
|
60,422 | 103,439 |
US$
|
+1.8 |
<263 days
|
||||||||||||
ACE
|
54,350 | 66,802 | US$ | +1.6 |
<263 days
|
||||||||||||
BNDES (d)
|
54,223 | 58,194 |
US$
|
+6.0 |
2010 to 2016
|
||||||||||||
Financial institutions
|
16,905 | 17,123 |
MX$ + TIIE (ii)
|
+2.5 |
2010 to 2014
|
||||||||||||
FINIMP – RPR
|
16,504 | 17,419 |
US$
|
+3.5 | 2010 | ||||||||||||
Financial institutions
|
6,732 | 8,568 |
US$ + LIBOR (i)
|
+2.1 |
2011
|
||||||||||||
Financial institutions - RPR
|
1,603 | - |
US$
|
+0.9 | 2011 | ||||||||||||
FINIMP
|
834 | 872 |
US$
|
+7.0 | 2012 | ||||||||||||
Financial institutions
|
25 | 87 |
Bs (iii)
|
+28.0 | 2013 | ||||||||||||
BNDES (d)
|
14 | 82 |
UMBNDES (iv)
|
+7.5 |
2011
|
||||||||||||
Subtotal
|
741,222 | 826,771 | |||||||||||||||
Local currency:
|
|||||||||||||||||
Banco do Brasil (e)
|
1,875,332 | 1,801,291 | R$ | +11.8 |
2012 to 2015
|
||||||||||||
Debentures (f)
|
1,284,279 | 1,246,903 |
CDI
|
108.5 | 2012 | ||||||||||||
BNDES (d)
|
1,119,225 | 1,125,003 |
TJLP (v)
|
+3.8 |
2010 to 2019
|
||||||||||||
Banco do Nordeste do Brasil
|
102,640 | 105,951 | R$ |
+8.5 (vi)
|
2018 | ||||||||||||
Loan - MaxFácil
|
75,460 | 115,560 |
CDI
|
100.0 | 2012 | ||||||||||||
FINEP
|
60,665 | 65,566 |
TJLP (v)
|
+0.7 |
2010 to 2014
|
||||||||||||
BNDES (d)
|
53,645 | 27,838 | R$ | +5.9 |
2011 to 2020
|
||||||||||||
Working capital loan – União Vopak/RPR
|
26,641 | 30,372 |
CDI
|
117.0 |
2010 to 2014
|
||||||||||||
FINAME
|
7,835 | 9,807 |
TJLP (v)
|
+3.0 |
2010 to 2013
|
||||||||||||
Floating finance leases (g)
|
5,284 | 7,810 |
CDI
|
+1.7 |
2010 to 2011
|
||||||||||||
Fixed finance leases (g)
|
1,711 | 1,849 | R$ | +13.6 |
2011 to 2014
|
||||||||||||
Others
|
1,007 | 1,385 |
CDI
|
+1.7 |
2010 to 2011
|
||||||||||||
Subtotal
|
4,613,724 | 4,539,335 | |||||||||||||||
Income from currency and interest rate hedging instruments
|
66,162 | 43,457 | |||||||||||||||
Total
|
5,421,108 | 5,409,563 | |||||||||||||||
Current
|
882,269 | 900,622 | |||||||||||||||
Non-current
|
4,538,839 | 4,508,941 |
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
MX$ = Mexican Peso; TIIE = Mexican interbank balance interest rate.
|
(iii)
|
Bs = Venezuelan Bolivares Fortes.
|
(iv)
|
UMBNDES = monetary unit of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”) is a “basket of currencies” representing the composition of foreign currency debt obligations of BNDES. As of September 2010, 96% of this composition reflected the U.S. dollar.
|
(v)
|
TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On September 30, 2010, TJLP was fixed at 6% p.a.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On September 30, 2010, the FNE interest rate was 10% p.a. Over the interest, there is a compliance bonus of 15%.
|
09/30/2010
|
06/30/2010
|
|||||||
From 1 to 2 years
|
1,024,008 | 921,349 | ||||||
From 2 to 3 years
|
2,219,960 | 2,267,151 | ||||||
From 3 to 4 years
|
416,457 | 413,173 | ||||||
From 4 to 5 years
|
380,186 | 369,962 | ||||||
More than 5 years
|
498,228 | 537,306 | ||||||
4,538,839 | 4,508,941 |
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with related parties in an amount exceeding US$ 15 million (except for transactions of the Company with subsidiaries and between subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
•
|
Maintenance of a financial index, determined by the ratio between net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
|
- capitalization level: shareholders’ equity / total assets equal to or above 0.30; and
|
|
- current liquidity level: current assets / current liabilities equal to or above 1.3.
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
May 19, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
100% CDI + 3.0% p.a.
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108,5% CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
09/30/2010
|
06/30/2010
|
|||||||||||||||
Fuel distribution
equipment
|
IT equipment
|
Fuel distribution
equipment
|
IT equipment
|
|||||||||||||
Equipments net of depreciation
|
21,166 | 2,532 | 21,600 | 2,910 | ||||||||||||
Financing
|
5,284 | 1,711 | 7,810 | 1,849 | ||||||||||||
Current
|
5,284 | 603 | 7,506 | 584 | ||||||||||||
Non-current
|
- | 1,108 | 304 | 1,265 |
09/30/2010
|
06/30/2010
|
|||||||||||||||
Fuel distribution
equipment
|
IT equipment
|
Fuel distribution
equipment
|
IT equipment
|
|||||||||||||
Up to 1 year
|
5,663 | 784 | 7,961 | 784 | ||||||||||||
More than 1 year
|
- | 1,261 | 341 | 1,457 | ||||||||||||
5,663 | 2,045 | 8,302 | 2,241 |
Effective rate of
transaction
costs (% p.a.)
|
Balance as of
06/30/2010
|
Incurred cost
|
Amortization
|
Balance as of
09/30/2010
|
||||||||||||||||
Banco do Brasil (e)
|
0.6 | % | 27,215 | - | (1,285 | ) | 25,930 | |||||||||||||
Debentures (f)
|
0.6 | % | 17,004 | - | (1,536 | ) | 15,468 | |||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 4,884 | - | (500 | ) | 4,384 | |||||||||||||
Others
|
0.9 | % | 1,022 | - | (136 | ) | 886 | |||||||||||||
Total
|
50,125 | - | (3,457 | ) | 46,668 |
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 (e)
|
10,442 | 6,139 | 5,557 | 2,649 | 1,143 | - | 25,930 | |||||||||||||||||||||
Debentures (f)
|
7,256 | 6,439 | 1,773 | - | - | - | 15,468 | |||||||||||||||||||||
Notes in the foreign market (b)
|
835 | 835 | 835 | 835 | 835 | 209 | 4,384 | |||||||||||||||||||||
Others
|
495 | 269 | 60 | 43 | 19 | - | 886 | |||||||||||||||||||||
Total
|
19,028 | 13,682 | 8,225 | 3,527 | 1,997 | 209 | 46,668 |
17
|
Assets retirement obligation
|
Balance as of June 30, 2010
|
64,936 | |||
Additions (new tanks)
|
316 | |||
Expenses with tanks removed
|
(2,553 | ) | ||
Adjustments of expenses
|
314 | |||
Balance as of September 30, 2010
|
63,013 | |||
Current
|
5,551 | |||
Non-current
|
57,462 |
18
|
Deferred revenue
|
09/30/2010
|
06/30/2010
|
|||||||
Initial franchise fee ‘am/pm’
|
7,362 | 6,230 | ||||||
Loyalty program Km de Vantagens (see Note 2.2.f)
|
10,348 | 10,915 | ||||||
Other
|
728 | 863 | ||||||
18,438 | 18,008 | |||||||
Current
|
13,015 | 13,362 | ||||||
Non-current
|
5,423 | 4,646 |
19
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Retention of profits reserve
|
f.
|
Conciliation between parent company and consolidated shareholders’ equity
|
09/30/2010
|
06/30/2010
|
|||||||
Parent company shareholders’ equity under New BR GAAP
|
5,105,088 | 5,082,885 | ||||||
Treasury shares held by subsidiaries – net of realization
|
(10,752 | ) | (11,396 | ) | ||||
Capital reserve from sale of treasury shares to subsidiaries – net of realization
|
(2,757 | ) | (2,906 | ) | ||||
Consolidated shareholders’ equity under New BRGAAP
|
5,091,579 | 5,068,583 | ||||||
Non-controlling interest by subsidiaries
|
(23,233 | ) | (21,723 | ) | ||||
Consolidated shareholders’ equity, excluding the non-controlling interest by subsidiaries
|
5,068,346 | 5,046,860 |
g.
|
Valuation adjustment
|
h.
|
Cumulative translation adjustments of foreign currency
|
20
|
Income on disposal of assets
|
21
|
Segment information
|
09/30/2010
|
09/30/2009
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
2,739,444 | 2,557,033 | ||||||
Ipiranga
|
26,728,838 | 21,501,873 | ||||||
Oxiteno
|
1,558,906 | 1,410,882 | ||||||
Ultracargo
|
234,061 | 257,062 | ||||||
Other (1)
|
272,438 | 200,723 | ||||||
Intersegment sales
|
(307,113 | ) | (247,484 | ) | ||||
Total
|
31,226,574 | 25,680,089 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,657 | 1,866 | ||||||
Ipiranga
|
29,048 | - | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
33,483 | 45,192 | ||||||
Other (1)
|
242,925 | 200,426 | ||||||
Total
|
307,113 | 247,484 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
2,737,787 | 2,555,167 | ||||||
Ipiranga
|
26,699,790 | 21,501,873 | ||||||
Oxiteno
|
1,558,906 | 1,410,882 | ||||||
Ultracargo
|
200,578 | 211,870 | ||||||
Other (1)
|
29,513 | 297 | ||||||
Total
|
31,226,574 | 25,680,089 | ||||||
Operating profit:
|
||||||||
Ultragaz
|
153,263 | 133,785 | ||||||
Ipiranga
|
539,008 | 381,625 | ||||||
Oxiteno
|
102,606 | 59,760 | ||||||
Ultracargo
|
99,550 | 48,292 | ||||||
Other (1)
|
29,630 | 27,746 | ||||||
Total
|
924,057 | 651,208 | ||||||
Net financial income
|
(199,673 | ) | (214,534 | ) | ||||
Equity in income of affiliates
|
(160 | ) | 95 | |||||
Income before taxes
|
724,224 | 436,769 |
09/30/2010
|
09/30/2009
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
130,065 | 109,415 | ||||||
Ipiranga
|
287,901 | 151,001 | ||||||
Oxiteno
|
190,230 | 128,344 | ||||||
Ultracargo
|
35,751 | 26,122 | ||||||
Other (1)
|
11,406 | 16,072 | ||||||
Total additions to property, plant and equipment and
intangible assets (see Notes 13 and 14)
|
655,353 | 430,954 | ||||||
Assets retirement obligation
|
(1,215 | ) | (2,514 | ) | ||||
Finance leases
|
- | (1,425 | ) | |||||
Other
|
(1,182 | ) | - | |||||
Total investments to property, plant and equipment and
intangible assets (cash flow)
|
652,956 | 427,015 |
09/30/2010
|
09/30/2009
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
93,448 | 89,582 | ||||||
Ipiranga
|
198,617 | 174,970 | ||||||
Oxiteno
|
75,490 | 76,318 | ||||||
Ultracargo
|
21,926 | 39,632 | ||||||
Other (1)
|
7,191 | 6,465 | ||||||
Total
|
396,672 | 386,967 |
09/30/2010
|
06/30/2010
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,412,958 | 1,366,246 | ||||||
Ipiranga
|
6,063,001 | 6,070,749 | ||||||
Oxiteno
|
3,049,165 | 3,061,155 | ||||||
Ultracargo
|
956,562 | 944,040 | ||||||
Other (1)
|
998,949 | 908,143 | ||||||
Total
|
12,480,635 | 12,350,333 |
09/30/2010
|
09/30/2009
|
|||||||
Net revenue:
|
||||||||
Brazil
|
30,771,120 | 25,220,982 | ||||||
Latin America except Brazil and Mexico
|
222,955 | 225,544 | ||||||
North America
|
141,934 | 132,610 | ||||||
Far East
|
33,847 | 47,528 | ||||||
Europe
|
40,358 | 44,343 | ||||||
Other
|
16,360 | 9,082 | ||||||
Total
|
31,226,574 | 25,680,089 |
22
|
Financial income (Consolidated)
|
09/30/2010
|
09/30/2009
|
|||||||
Financial revenues:
|
||||||||
Interest on financial investments
|
147,782 | 97,246 | ||||||
Interest from customers
|
32,413 | 31,099 | ||||||
Other revenues
|
4,961 | 3,397 | ||||||
185,156 | 131,742 | |||||||
Financial expenses:
|
||||||||
Interest on financing
|
(229,441 | ) | (255,167 | ) | ||||
Interest on debentures
|
(96,633 | ) | (46,918 | ) | ||||
Interest on finance leases
|
(978 | ) | (1,904 | ) | ||||
Bank charges, IOF, and other charges
|
(18,266 | ) | (30,573 | ) | ||||
Monetary changes and changes in exchange rates, net of
income from hedging instruments
|
(7,298 | ) | (2,300 | ) | ||||
Provisions updating and other expenses (*)
|
(32,213 | ) | (9,414 | ) | ||||
(384,829 | ) | (346,276 | ) | |||||
Financial income
|
(199,673 | ) | (214,534 | ) |
23
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the Financial Area, through its treasury, with the assistance of the tax and accounting areas.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee, set up more than 10 years ago and composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
Amounts in millions of Reais
|
09/30/2010
|
06/30/2010
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instrument)
|
215.4 | 232.9 | ||||||
Foreign trade accounts receivable, net of provision for loss
|
112.1 | 113.5 | ||||||
Investments in foreign subsidiaries
|
75.0 | 64.2 | ||||||
402.5 | 410.6 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(723.2 | ) | (809.4 | ) | ||||
Trade payables arising from imports, net of advances to foreign suppliers
|
(11.6 | ) | (5.8 | ) | ||||
(734.8 | ) | (815.2 | ) | |||||
Currency hedging instruments
|
258.0 | 211.6 | ||||||
Net asset (liability) position
|
(74.3 | ) | (193.0 | ) | ||||
Net asset (liability) position – RPR1
|
48.4 | 58.3 | ||||||
Net asset (liability) position – Total
|
(25.9 | ) | (134.7 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net asset position as of September 30, 2010 of RPR reflects the amount of R$ 82.3 million of contracted exchange rate swaps primarily to protect the future import of oil, net of (i) R$ 18.1 million of financing in foreign currency and (ii) R$ 15.8 million of suppliers in foreign currency.
|
Hedging instruments
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or
receivable for the period
(09/30/2010)
|
|||||||||||||||||||||||
Amount
receivable
|
Amount
payable
|
|||||||||||||||||||||||||||
09/30/2010
|
06/30/2010
|
09/30/2010
|
06/30/2010
|
|||||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, Citibank,
|
Oct 2010 to
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
Goldman Sachs,
|
Dec 2015
|
USD 231.5
|
USD 189.9
|
394.8 | 343.2 | 394.8 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
HSBC, Itaú, Santander
|
(USD 231.5)
|
(USD 189.9)
|
(447.2 | ) | (365.0 | ) | - | 447.2 | |||||||||||||||||||
Total result
|
- | - | (52.4 | ) | (21.8 | ) | 394.8 | 447.2 | ||||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
|
|
||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Bradesco, Deutsche,
Itaú, Santander, |
Oct 2010 to
Jan 2011 |
USD 79.7
|
USD 71.5
|
140.3 | 129.7 | 140.3 | - | ||||||||||||||||||||
Payables in U.S. dollars
|
Votorantim
|
(USD 79.7)
|
(USD 71.5)
|
(133.7 | ) | (128.5 | ) | - | 133.7 | |||||||||||||||||||
Total result
|
- | - | 6.6 | 1.2 | 140.3 | 133.7 | ||||||||||||||||||||||
c – Interest rate swaps in R$
|
Banco do Brasil
|
Feb 2012 to
|
||||||||||||||||||||||||||
Receivables in predetermined interest rate
|
May 2015
|
R$ 1,809.5 | R$ 1,809.5 | 1,908.7 | 1,836.6 | 1,908.7 | - | |||||||||||||||||||||
Payables in CDI interest rate
|
(R$ 1,809.5 | ) | (R$ 1,809.5 | ) | (1,883.9 | ) | (1,836.5 | ) | - | 1,883.9 | ||||||||||||||||||
Total result
|
- | - | 24.8 | 0.1 | 1,908.7 | 1,883.9 | ||||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
Itaú
|
Jun 2011
|
||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
USD 60.0
|
USD 60.0
|
100.0 | 105.2 | 100.0 | - | ||||||||||||||||||||||
Payables in fixed interest rate in U.S. dollars
|
(USD 60.0)
|
(USD 60.0)
|
(103.1 | ) | (108.3 | ) | - | 103.1 | ||||||||||||||||||||
Total result
|
- | - | (3.1 | ) | (3.1 | ) | 100.0 | 103.1 | ||||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
Banco do Brasil,
|
Oct 2010 to
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
HSBC
|
Jan 2011
|
USD 49.2
|
USD 44.1
|
80.7 | 79.5 | 80.7 | - | ||||||||||||||||||||
Payables in predetermined interest rate in R$
|
(USD 49.2)
|
(USD 44.1)
|
(87.6 | ) | (80.9 | ) | - | 87.6 | ||||||||||||||||||||
Total result
|
- | - | (6.9 | ) | (1.4 | ) | 80.7 | 87.6 | ||||||||||||||||||||
f – Exchange rate swaps payable in U.S. dollars – RPR
|
Safra
|
Jan 2011
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
USD 0.9
|
- | 1.6 | - | 1.6 | - | ||||||||||||||||||||||
Payables in CDI interest rate
|
(USD 0.9)
|
- | (1.6 | ) | - | - | 1.6 | |||||||||||||||||||||
Total result
|
- | - | - | - | 1.6 | 1.6 | ||||||||||||||||||||||
Total gross result
|
- | - | (31.0 | ) | (25.0 | ) | 2,626.1 | 2,657.1 | ||||||||||||||||||||
Income tax
|
- | - | (4.3 | ) | (3.3 | ) | (4.3 | ) | - | |||||||||||||||||||
Total net result
|
- | - | (35.3 | ) | (28.3 | ) | 2,621.8 | 2,657.1 | ||||||||||||||||||||
Positive result (see Note 5)
|
30.8 | 15.1 | ||||||||||||||||||||||||||
Negative result (see Note 16)
|
(66.1 | ) | (43.4 | ) | ||||||||||||||||||||||||
1 In million. Currency as indicated
|
Consolidated
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’
equity
|
|||||||
A –Exchange rate swaps receivable in U.S. dollars
|
(19.9 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
10.2 | - | ||||||
C - Interest rate swaps in R$
|
11.6 | - | ||||||
D - Interest rate swaps in U.S. dollars
|
(2.4 | ) | 1.6 | |||||
E - NDFs (non-deliverable forwards) - RPR
|
(3.4 | ) | (4.0 | ) | ||||
F - Exchange rate swaps payable in U.S. dollars - RPR
|
- | - | ||||||
Total
|
(3.9 | ) | (2.4 | ) |
09/30/2010
|
06/30/2010
|
|||||||||||||||
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
75,568 | 75,568 | 85,347 | 85,347 | ||||||||||||
Currency and interest hedging instruments
|
30,774 | 30,774 | 15,111 | 15,111 | ||||||||||||
Financial investments
|
2,916,514 | 2,916,514 | 2,926,840 | 2,926,840 | ||||||||||||
3,022,856 | 3,022,856 | 3,027,298 | 3,027,298 | |||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
4,063,672 | 4,117,965 | 4,109,544 | 4,159,786 | ||||||||||||
Debentures
|
1,284,279 | 1,268,051 | 1,246,903 | 1,234,625 | ||||||||||||
Finance leases
|
6,995 | 6,995 | 9,659 | 9,659 | ||||||||||||
Currency and interest hedging instruments
|
66,162 | 66,162 | 43,457 | 43,457 | ||||||||||||
5,421,108 | 5,459,173 | 5,409,563 | 5,447,527 | |||||||||||||
•
|
The fair values of cash on current account are identical to the carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the interim financial statements, which correspond to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase in the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value of other financial investments and financing was determined using calculation methodologies commonly used for marking-to-market, which consist of calculating future cash flows associated with each instrument adopted and adjusting them to present value at the market rates as of September 30, 2010 and June 30, 2010. For some cases where there is no active market for the financial instrument, the Company and its subsidiaries used quotes provided by the transaction counterparties.
|
Scenario I (likely)
|
||||||||||||||
Risk
|
Scenario II
|
Scenario III
|
||||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
70,582 | 187,511 | 304,440 | ||||||||||
(2) Debts in dollars
|
appreciation
|
(70,581 | ) | (187,334 | ) | (304,087 | ) | |||||||
(1)+(2)
|
Net Effect
|
1 | 177 | 354 | ||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar | (980 | ) | (34,982 | ) | (68,983 | ) | |||||||
(4) Gross margin of Oxiteno
|
devaluation
|
980 | 34,982 | 68,983 | ||||||||||
(3)+(4)
|
Net Effect
|
- | - | - | ||||||||||
NDF exchange (RPR)
|
||||||||||||||
(5) NDF Receivables in U.S. Dollars
|
Dollar
|
752 | 21,785 | 42,818 | ||||||||||
(6) Petroleum imports / FINIMP
|
appreciation
|
(752 | ) | (21,785 | ) | (42,818 | ) | |||||||
(5)+(6)
|
Net Effect
|
- | - | - | ||||||||||
Currency swaps receivable in U.S. dollars (RPR)
|
||||||||||||||
(7) U.S. Dollar / Real swaps
|
Dollar
|
30 | 439 | 847 | ||||||||||
(8) Debts in dollars
|
appreciation
|
(30 | ) | (439 | ) | (847 | ) | |||||||
(7)+(8)
|
Net Effect
|
0 | 0 | 0 |
Scenario I
(likely)
|
|||||||||||||
Risk
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) LIBOR swap - fixed rate
|
Increase in
|
(105 | ) | 7 | 119 | ||||||||
(2) LIBOR Debt
|
LIBOR
|
106 | (7 | ) | (121 | ) | |||||||
(1)+(2)
|
Net Effect
|
1 | (0 | ) | (2 | ) |
Scenario I
(likely)
|
|||||||||||||
Risk
|
Scenario II
|
Scenario III
|
|||||||||||
Interest rate swap (in dollars)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Increase in
|
46 |
(132,620
|
) | (251,753 | ) | |||||||
(2) Fixed rate financing
|
prefixed rate
|
(46 | ) | 132,658 | 251,835 | ||||||||
(1)+(2)
|
Net Effect
|
- | 38 | 82 |
24
|
Contingencies and commitments (Consolidated)
|
Provisions
|
Balance as of 06/30/2010
|
Additions
|
Write-offs
|
Adjustments
|
Balance as of 09/30/2010
|
|||||||||||||||
IRPJ and CSLL
|
182,963 | 16,376 | - | 3,506 | 202,845 | |||||||||||||||
PIS and COFINS
|
74,494 | 3,039 | (330 | ) | 1,439 | 78,642 | ||||||||||||||
ICMS
|
159,294 | 1,061 | (73,791 | ) | 2,352 | 88,916 | ||||||||||||||
INSS
|
7,428 | - | (34 | ) | 206 | 7,600 | ||||||||||||||
Civil litigation
|
86,781 | 1,939 | (1,390 | ) | 849 | 88,179 | ||||||||||||||
Labor litigation
|
17,602 | 7,414 | (901 | ) | 603 | 24,718 | ||||||||||||||
Others
|
2,405 | - | - | 26 | 2,431 | |||||||||||||||
Total
|
530,967 | 29,829 | (76,446 | ) | 8,981 | 493,331 |
Port
|
Minimun moviment in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase
commitment (accumulated
until September)
|
Accumulated demand
until September
(actual)
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
In tons of ethylene
|
129,318 (*) | 142,110 | 137,509 | 121,382 |
09/30/2010
|
06/30/2010
|
|||||||
Up to 1 year
|
752 | 752 | ||||||
More than 1 year
|
588 | 776 | ||||||
1,340 | 1,528 |
25
|
Employee benefits and private pension plan (Consolidated)
|
26
|
Expenses by nature
|
09/30/2010
|
09/30/2009
|
|||||||
Raw materials and materials for use and consumption
|
28,313,886 | 23,228,656 | ||||||
Freight and storage
|
497,619 | 403,501 | ||||||
Depreciation and amortization
|
396,672 | 386,967 | ||||||
Personnel expenses
|
774,904 | 709,753 | ||||||
Advertising and marketing
|
88,548 | 79,731 | ||||||
Services provided by third parties
|
88,492 | 89,076 | ||||||
Lease of real property and equipment
|
41,624 | 44,782 | ||||||
Other expenses
|
121,896 | 111,551 | ||||||
Total
|
30,323,641 | 25,054,017 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
28,917,987 | 23,772,644 | ||||||
General and administrative
|
544,128 | 554,013 | ||||||
Selling and marketing
|
861,526 | 727,360 | ||||||
Total
|
30,323,641 | 25,054,017 | ||||||
27
|
Earnings per share
|
09/30/2010
|
09/30/2009
|
|||||||
Net income attributable to shareholders of the Company
|
518,178 | 300,573 | ||||||
Weighted average shares outstanding (in thousands)
|
133,951 | 133,888 | ||||||
Basic and diluted earnings per share – whole R$
|
3.87 | 2.24 |
28
|
Other comprehensive income
|
09/30//2010
|
09/30/2009
|
|||||||
Net income attributable to shareholders of the Company
|
518,178 | 300,573 | ||||||
Net income attributable of non-controlling interest in subsidiaries
|
(397 | ) | 3,713 | |||||
Net income under New BR GAAP
|
517,781 | 304,286 | ||||||
Valuation adjustment (see Note 19.g)
|
(2,446 | ) | (2,569 | ) | ||||
Cumulative translation adjustments (see Note 19.h)
|
(2,608 | ) | (5,701 | ) | ||||
Total comprehensive income
|
512,727 | 296,016 | ||||||
Total comprehensive income attributable to shareholders of the Company
|
513,124 | 292,303 | ||||||
Total comprehensive income attributable of non-controlling interest
in subsidiaries
|
(397 | ) | 3,713 |
29
|
Other information – Market announcement
|
Sep-30-10
|
||||||||||||
Common
|
Preferred
|
Total
|
||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
Board of Directors 1
|
46 | 42,007 | 42,053 | |||||||||
Officers 2
|
– | 280,775 | 280,775 | |||||||||
Fiscal Council
|
– | 1,100 | 1,100 |
Note: |
1 Shares owned by members of the Board of Directors which were not included in Controlling Shareholders’ position. Should the member not be part of the controlling group, only its direct ownership is included.
|
2 Shares owned by Officers which were not included in Controlling Shareholders’ position
|
Sep-30-10
|
Sep-30-09
|
||||||||||||||||||||||||
Common
|
Preferred
|
Total
|
Common
|
Preferred
|
Total
|
||||||||||||||||||||
Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | 33,748,057 | 294,732 | 34,042,789 | |||||||||||||||||||
Board of Directors 1
|
46 | 42,007 | 42,053 | 46 | 42,007 | 45,053 | |||||||||||||||||||
Officers 2
|
– | 280,775 | 280,775 | – | 250,775 | 250,775 | |||||||||||||||||||
Fiscal Council
|
– | 1,100 | 1,100 | – | 1,071 | 1,071 |
Note: |
1 Shares owned by members of the Board of Directors which were not included in Controlling Shareholders’ position.
|
2 Shares which were not included in Controlling Shareholders’ positions.
|
Common
|
Preferred
|
Total
|
||||||||||
Total Shares
|
49,429,897 | 86,666,102 | 136,095,999 | |||||||||
(-) Shares held in treasury
|
6,617 | 2,138,772 | 2,145,389 | |||||||||
(-) Shares owned by Controlling Shareholders
|
33,748,057 | 40,271 | 33,788,328 | |||||||||
(-) Shares owned by Management
|
46 | 322,782 | 322,828 | |||||||||
(-) Shares owned by affiliates *
|
– | 172,700 | 172,700 | |||||||||
Free-float
|
15,675,177 | 83,991,577 | 99,666,754 | |||||||||
% Free-float / Total Shares
|
31.71 | % | 96.91 | % | 73.23 | % |
ULTRAPAR PARTICIPAÇÕES S.A
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Ultra S.A. Participações
|
32,646,694 | 66.05 | % | 12 | 0.00 | % | 32,646,706 | 23.99 | % | |||||||||||||||
Aberdeen Asset Management PLC 1
|
– | – | 11,942,785 | 13.78 | % | 11,942,785 | 8.78 | % | ||||||||||||||||
Parth Investments Company 2
|
9,311,730 | 18.84 | % | 1,396,759 | 1.61 | % | 10,708,489 | 7.87 | % | |||||||||||||||
Caixa de Previdência dos Funcionários do Banco do Brasil 3
|
– | – | 7,930,124 | 9.15 | % | 7,930,124 | 5.83 | % | ||||||||||||||||
Monteiro Aranha S.A. 4
|
5,212,637 | 10.55 | % | 972,588 | 1.12 | % | 6,185,225 | 4.54 | % | |||||||||||||||
Dodge & Cox, Inc. 5
|
– | – | 6,067,632 | 7.00 | % | 6,067,632 | 4.46 | % | ||||||||||||||||
Lazard Asset Management LLC5 | – | – | 4,349,229 | 5.02 | % | 4,349,229 | 3.20 | % | ||||||||||||||||
Genesis Asset Management
|
– | – | 4,341,794 | 5.01 | % | 4,341,794 | 3.19 | % | ||||||||||||||||
Shares held in treasury
|
6,617 | 0.01 | % | 2,138,772 | 2.47 | % | 2,145,389 | 1.58 | % | |||||||||||||||
Others
|
2,252,219 | 4.56 | % | 47,526,407 | 54.84 | % | 47,778,626 | 36.58 | % | |||||||||||||||
TOTAL
|
49,429,897 | 100.00 | % | 86,666,102 | 100.00 | % | 136,095,999 | 100.00 | % |
ULTRA S.A. PARTICIPAÇÕES
|
Common
|
%
|
Preferred
|
%
|
Total
|
%
|
||||||||||||||||||
Fábio Igel
|
12,065,160 | 19.09 | % | 4,954,685 | 19.55 | % | 17,019,845 | 19.22 | % | |||||||||||||||
Ana Maria Villela Igel
|
2,570,136 | 4.07 | % | 9,208,690 | 36.34 | % | 11,778,826 | 13.30 | % | |||||||||||||||
Christy Participações Ltda.
|
6,425,199 | 10.17 | % | 4,990,444 | 19.69 | % | 11,415,643 | 12.89 | % | |||||||||||||||
Paulo Guilherme Aguiar Cunha
|
10,654,109 | 16.86 | % | – | – | 10,654,109 | 12.03 | % | ||||||||||||||||
Márcia Igel Joppert
|
7,084,323 | 11.21 | % | 2,062,988 | 8.14 | % | 9,147,311 | 10.33 | % | |||||||||||||||
Rogério Igel
|
7,311,004 | 11.57 | % | 1,615,027 | 6.37 | % | 8,926,031 | 10.08 | % | |||||||||||||||
Joyce Igel de Castro Andrade
|
6,398,967 | 10.12 | % | 2,062,989 | 8.14 | % | 8,461,956 | 9.56 | % | |||||||||||||||
Lucio de Castro Andrade Filho
|
3,775,470 | 5.97 | % | – | – | 3,775,470 | 4.26 | % | ||||||||||||||||
Others
|
6,917,680 | 10.95 | % | 448,063 | 1.77 | % | 7,365,743 | 8.32 | % | |||||||||||||||
TOTAL
|
63,202,048 | 100.00 | % | 25,342,886 | 100.00 | % | 88,544,934 | 100.00 | % |
CHRISTY PARTICIPAÇÕES S.A
|
Capital Stock
|
%
|
||||||
Maria da Conceição Coutinho Beltrão
|
3,066 | 34.90 | % | |||||
Hélio Marcos Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
Cristiana Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
Maria Coutinho Beltrão
|
1,906 | 21.70 | % | |||||
TOTAL
|
8,784 | 100.00 | % |
1 - Item
|
2 -Company name
|
3 - Corporate taxpayer number (CNPJ)
|
4 - Classification
|
5 - % of ownership interest in investee
|
6 - % of Investor´s shareholders' equity
|
7 - Type of company
|
8 - Number of shares held in the current quarter (in thousands)
|
9 - Number of shares held in the prior quarter (in thousands)
|
1
|
Ultracargo - Operações Logisticas e Participações Ltda.
|
34.266.973/0001-99
|
Closely-held subsidiary
|
100%
|
13.95%
|
Commercial, industrial and other
|
9,324
|
9,324
|
2
|
Terminal Quimico de Aratu S.A.
|
14.688.220/0001-64
|
Investee of subsidiary/affiliated
|
99%
|
15.15%
|
Commercial, industrial and other
|
63,372
|
63,372
|
3
|
União/Vopak Armazéns Gerais Ltda.
|
77.632.644/0001-27
|
Investee of subsidiary/affiliated
|
50%
|
0.11%
|
Commercial, industrial and other
|
30
|
30
|
4
|
Ultracargo Argentina S.A.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.00%
|
Commercial, industrial and other
|
454
|
507
|
5
|
Oxiteno S.A. Indústria e Comércio
|
62.545.686/0001-53
|
Closely-held subsidiary
|
100%
|
34.65%
|
Commercial, industrial and other
|
35,102
|
35,102
|
6
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
14.109.664/0001-06
|
Investee of subsidiary/affiliated
|
100%
|
15.70%
|
Commercial, industrial and other
|
8,505
|
8,505
|
7
|
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.00%
|
Commercial, industrial and other
|
117
|
117
|
8
|
Oleoquímica Ind e Com de Prod Quím Ltda.
|
07.080.388/0001-27
|
Investee of subsidiary/affiliated
|
100%
|
10.50%
|
Commercial, industrial and other
|
590,815
|
590,815
|
9
|
Barrington S.L.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.99%
|
Commercial, industrial and other
|
554
|
554
|
10
|
Oxiteno Mexico S.A. de CV
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.53%
|
Commercial, industrial and other
|
122,048
|
122,048
|
11
|
Oxiteno Andina, C.A .
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.49%
|
Commercial, industrial and other
|
12,076
|
12,076
|
12
|
Oxiteno Europe SPRL
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.02%
|
Commercial, industrial and other
|
1
|
1
|
13
|
Empresa Carioca de Produtos Químicos S.A.
|
33.346.586/0001-08
|
Investee of subsidiary/affiliated
|
100%
|
0.40%
|
Commercial, industrial and other
|
199,323
|
199,323
|
14
|
Ipiranga Produtos de Petróleo S.A.
|
33.337.122/0001-27
|
Closely-held subsidiary
|
100%
|
45.22%
|
Commercial, industrial and other
|
224,467,228
|
224,467,228
|
15
|
Centro de Conveniencias Millennium Ltda.
|
03.546.544/0001-41
|
Investee of subsidiary/affiliated
|
100%
|
0.04%
|
Commercial, industrial and other
|
1,171
|
1,171
|
16
|
Conveniências Ipiranga Norte Ltda.
|
05.378.404/0001-37
|
Investee of subsidiary/affiliated
|
100%
|
0.07%
|
Commercial, industrial and other
|
164
|
164
|
17
|
Ipiranga Trading Ltd.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.00%
|
Commercial, industrial and other
|
50
|
50
|
18
|
Tropical Transportes Ipiranga Ltda.
|
42.310.177/0001-34
|
Investee of subsidiary/affiliated
|
100%
|
0.37%
|
Commercial, industrial and other
|
254
|
254
|
19
|
Ipiranga Imobiliária Ltda.
|
07.319.798/0001-88
|
Investee of subsidiary/affiliated
|
100%
|
1.18%
|
Commercial, industrial and other
|
55,746
|
55,746
|
20
|
Ipiranga Logística Ltda.
|
08.017.542/0001-89
|
Investee of subsidiary/affiliated
|
100%
|
0.01%
|
Commercial, industrial and other
|
510
|
510
|
21
|
Maxfácil Participações S.A.
|
08.077.294/0001-61
|
Investee of subsidiary/affiliated
|
50%
|
1.80%
|
Commercial, industrial and other
|
11
|
11
|
22
|
Isa-Sul Administração e Participações Ltda.
|
89.548.606/0001-70
|
Investee of subsidiary/affiliated
|
100%
|
0.17%
|
Commercial, industrial and other
|
3,515
|
3,515
|
23
|
Imaven Imóveis Ltda.
|
61.604.112/0001-46
|
Investee of subsidiary/affiliated
|
100%
|
3.98%
|
Commercial, industrial and other
|
116,179
|
116,179
|
24
|
Companhia Ultragaz S.A.
|
61.602.199/0001-12
|
Investee of subsidiary/affiliated
|
99%
|
8.80%
|
Commercial, industrial and other
|
800,079
|
800,079
|
25
|
Bahiana Distribuidora de Gás Ltda.
|
46.395.687/0001-02
|
Investee of subsidiary/affiliated
|
100%
|
4.12%
|
Commercial, industrial and other
|
24
|
24
|
26
|
Utingás Armazenadora S.A.
|
61.916.920/0001-49
|
Investee of subsidiary/affiliated
|
56%
|
0.32%
|
Commercial, industrial and other
|
3,074
|
3,074
|
27
|
LPG International INC.
|
OFF-SHORE
|
Investee of subsidiary/affiliated
|
100%
|
0.10%
|
Commercial, industrial and other
|
1
|
1
|
28
|
am/pm Comestíveis Ltda.
|
40.299.810/0001-05
|
Investee of subsidiary/affiliated
|
100%
|
0.57%
|
Commercial, industrial and other
|
13,497
|
13,497
|
29
|
Oil Trading Importadora e Exportadora Ltda.
|
11.454.455/0001-01
|
Investee of subsidiary/affiliated
|
100%
|
0.80%
|
Commercial, industrial and other
|
40,000
|
40,000
|
30
|
Refinaria de Petróleo Riogranadense S.A.
|
94.845.674/0001-30
|
Closely-held subsidiary
|
33%
|
0.13%
|
Commercial, industrial and other
|
5,079
|
5,079
|
31
|
Serma Assoc.Usuarios Equip. Proc. Dados e Serv.Correlatos
|
61.601.951/0001-00
|
Closely-held subsidiary
|
100%
|
0.00%
|
Commercial, industrial and other
|
8,059
|
8,059
|
(R$ million)
|
3Q10
|
3Q09
|
2Q10
|
Change
3Q10 X 3Q09
|
Change
3Q10 x 2Q10
|
9M10
|
9M09
|
Change
9M10 X 9M09
|
Net sales and services
|
10,910.6
|
9,651.0
|
10,382.6
|
13%
|
5%
|
31,226.6
|
25,680.1
|
22%
|
Cost of sales and services
|
(10,105.8)
|
(8,932.0)
|
(9,573.7)
|
13%
|
6%
|
(28,918.0)
|
(23,772.6)
|
22%
|
Gross Profit
|
804.8
|
719.0
|
808.9
|
12%
|
-1%
|
2,308.6
|
1,907.4
|
21%
|
Selling, general and administrative expenses
|
(475.1)
|
(474.3)
|
(474.6)
|
0%
|
0%
|
(1,405.7)
|
(1,281.4)
|
10%
|
Other operating income (expense), net
|
2.7
|
2.8
|
2.0
|
-4%
|
34%
|
11.8
|
9.4
|
26%
|
Income on disposal of assets
|
11.1
|
6.2
|
(2.2)
|
78%
|
-612%
|
9.3
|
15.8
|
-41%
|
Income from operations before financial items
|
343.5
|
253.8
|
334.2
|
35%
|
3%
|
924.1
|
651.2
|
42%
|
Financial (expense) income, net
|
(60.7)
|
(66.0)
|
(65.8)
|
-8%
|
-8%
|
(199.7)
|
(214.5)
|
-7%
|
Equity in subsidiaries and affiliated companies
|
(0.0)
|
0.1
|
(0.2)
|
-139%
|
-87%
|
(0.2)
|
0.1
|
-268%
|
Income before taxes and social contribution
|
282.8
|
187.8
|
268.2
|
51%
|
5%
|
724.2
|
436.8
|
66%
|
Income and social contribution taxes
|
(87.4)
|
(70.8)
|
(85.1)
|
24%
|
3%
|
(230.9)
|
(147.7)
|
56%
|
Benefit of tax holidays
|
8.8
|
5.4
|
8.5
|
63%
|
4%
|
24.4
|
15.2
|
61%
|
Net income for the year
|
204.1
|
122.4
|
191.6
|
67%
|
7%
|
517.8
|
304.3
|
70%
|
Net income attributable to Ultrapar
|
202.6
|
121.4
|
190.3
|
67%
|
6%
|
518.2
|
300.6
|
72%
|
Net income attributable to non-controlling interests
|
1.5
|
1.0
|
1.3
|
51%
|
18%
|
(0.4)
|
3.7
|
-111%
|
EBITDA
|
465.3
|
393.0
|
467.0
|
18%
|
0%
|
1,311.4
|
1,022.4
|
28%
|
Volume – LPG sales – thousand tons
|
427.4
|
425.0
|
406.9
|
1%
|
5%
|
1,205.0
|
1,189.6
|
1%
|
Volume – Fuels sales – thousand of cubic meters
|
5,244.0
|
4,786.3
|
4,984.3
|
10%
|
5%
|
14,825.1
|
12,191.7
|
22%
|
Volume – Chemicals sales – thousand tons
|
174.8
|
169.0
|
175.5
|
3%
|
0%
|
514.1
|
452.7
|
14%
|
R$ million
|
3Q10
|
3Q09
|
2Q10
|
Change
3Q10 X 3Q09
|
Change
3Q10 X 2Q10
|
9M10
|
9M09
|
Change
9M10 X 9M09
|
Ultrapar
|
465.3
|
393.0
|
467.0
|
18%
|
0%
|
1,311.4
|
1,022.4
|
28%
|
Ultragaz
|
96.6
|
93.9
|
83.3
|
3%
|
16%
|
250.8
|
219.9
|
14%
|
Ipiranga
|
256.0
|
209.8
|
268.3
|
22%
|
-5%
|
752.0
|
553.2
|
36%
|
Oxiteno
|
78.5
|
50.1
|
70.8
|
57%
|
11%
|
187.3
|
133.2
|
41%
|
Ultracargo
|
27.7
|
30.4
|
28.4
|
-9%
|
-2%
|
86.5
|
82.4
|
5%
|
ULTRAPAR PARTICIPAÇÕES S.A.
Publicly Traded Company
CNPJ Nº 33.256.439/0001-39
|
André Covre
Chief Financial and Investor Relations Officer
Ultrapar Participações S.A.
|
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
236.1 | 96.7 | 66.9 | 27.7 | 9.7 | 437.2 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 1.9 | - | - | - | - | 1.9 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | - | - | - | - | ||||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (0.4 | ) | - | - | - | - | (0.4 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (7.5 | ) | - | 11.5 | - | (3.3 | ) | 0.8 | ||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 27.4 | - | - | - | - | 27.4 | ||||||||||||||||||||
Others effects, net
|
(1.5 | ) | (0.1 | ) | (0.0 | ) | (0.0 | ) | 0.0 | (1.5 | ) | ||||||||||||||||
Total effects
|
19.9 | (0.1 | ) | 11.5 | (0.0 | ) | (3.3 | ) | 28.1 | ||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
256.0 | 96.6 | 78.5 | 27.7 | 6.5 | 465.3 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
437.2 | (63.7 | ) | 211.3 | 12,091.0 | 6,884.4 | 5,183.4 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 1.9 | (0.3 | ) | 2.2 | 7.3 | 43.0 | (35.7 | ) | ||||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | 0.7 | 1.4 | (24.3 | ) | - | (24.3 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.1 | ) | 14.0 | - | 14.0 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | - | (21.5 | ) | - | (21.5 | ) | ||||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 8.5 | (8.5 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | - | - | (7.1 | ) | 5.2 | 76.3 | (71.1 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (0.4 | ) | - | (0.4 | ) | - | 18.4 | (18.4 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 54.4 | 54.4 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 66.2 | 66.2 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 0.8 | (0.8 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 243.5 | 243.5 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 27.4 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(1.5 | ) | 3.6 | 2.2 | 5.6 | (5.6 | ) | 34.5 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (5.2 | ) | 39.2 | - | 39.2 | |||||||||||||||||||
Total effects
|
28.1 | 3.0 | (7.2 | ) | 389.7 | 504.7 | (91.8 | ) | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
465.3 | (60.7 | ) | 204.1 | 12,480.6 | 7,389.1 | 5,091.6 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
235.6 | 83.4 | 70.6 | 28.4 | 15.4 | 433.4 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 1.7 | - | - | - | - | 1.7 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.0 | ) | - | - | (0.0 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | 5.9 | - | - | - | - | 5.9 | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.9 | ) | - | 0.1 | - | 0.8 | (0.0 | ) | ||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 26.4 | - | - | - | - | 26.4 | ||||||||||||||||||||
Others effects, net
|
(0.5 | ) | (0.1 | ) | 0.1 | (0.0 | ) | 0.0 | (0.4 | ) | |||||||||||||||||
Total effects
|
32.6 | (0.1 | ) | 0.2 | (0.0 | ) | 0.8 | 33.6 | |||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
268.3 | 83.3 | 70.8 | 28.4 | 16.2 | 467.0 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
433.4 | (67.8 | ) | 196.0 | 11,980.0 | 6,805.1 | 5,153.1 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 1.7 | (0.6 | ) | 1.0 | 7.0 | 45.0 | (37.9 | ) | ||||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | 0.3 | 1.0 | (25.7 | ) | - | (25.7 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.3 | ) | 14.1 | - | 14.1 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.0 | ) | - | (0.0 | ) | (21.5 | ) | - | (21.5 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 8.2 | (8.2 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | - | - | (7.1 | ) | 12.3 | 76.3 | (64.0 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | 5.9 | - | 5.9 | - | 18.0 | (18.0 | ) | |||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 66.8 | 66.8 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 43.5 | 43.5 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.0 | ) | 0.0 | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 224.7 | 224.7 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 26.4 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(0.4 | ) | 2.5 | 2.1 | 4.7 | (5.8 | ) | 32.3 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (6.8 | ) | 44.4 | - | 44.4 | |||||||||||||||||||
Total effects
|
33.6 | 2.1 | (4.4 | ) | 370.4 | 476.6 | (84.6 | ) | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
467.0 | (65.8 | ) | 191.6 | 12,350.3 | 7,281.8 | 5,068.6 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
210.0 | 70.9 | 39.5 | 30.4 | 11.5 | 362.4 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 1.1 | - | - | - | - | 1.1 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (6.7 | ) | - | - | - | - | (6.7 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.1 | ) | - | (1.5 | ) | - | 0.6 | (1.0 | ) | |||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 23.7 | - | - | - | - | 23.7 | ||||||||||||||||||||
Others effects, net
|
(0.2 | ) | (0.1 | ) | 0.1 | (0.0 | ) | 0.0 | (0.2 | ) | |||||||||||||||||
Total effects
|
17.7 | (0.1 | ) | (1.5 | ) | (0.0 | ) | 0.6 | 16.7 | ||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
227.7 | 70.9 | 38.0 | 30.4 | 12.1 | 379.1 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
362.4 | (75.3 | ) | 140.5 | 10,799.0 | 5,819.7 | 4,958.8 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 1.1 | (1.3 | ) | (0.9 | ) | 6.9 | 45.9 | (38.9 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | 0.1 | 0.8 | (26.7 | ) | - | (26.7 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.2 | ) | 14.4 | - | 14.4 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.1 | ) | - | (0.1 | ) | (21.5 | ) | - | (21.5 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 8.1 | (8.1 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | - | - | (7.1 | ) | 19.4 | 76.3 | (56.9 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (6.7 | ) | - | (6.7 | ) | - | 23.9 | (23.9 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 65.4 | 65.4 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 50.2 | 50.2 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (1.0 | ) | 1.0 | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 216.9 | 216.9 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 23.7 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(0.2 | ) | 2.4 | (2.2 | ) | 3.8 | (5.9 | ) | 30.2 | ||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (1.8 | ) | 51.2 | - | 51.2 | |||||||||||||||||||
Total effects
|
16.7 | 2.0 | (18.5 | ) | 380.1 | 480.7 | (80.1 | ) | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
379.1 | (73.3 | ) | 122.0 | 11,179.1 | 6,300.4 | 4,878.8 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
262.9 | 61.3 | 30.5 | 22.1 | 11.8 | 388.6 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 1.2 | - | - | - | - | 1.2 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (6.4 | ) | - | - | - | - | (6.4 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (1.3 | ) | - | 7.3 | - | (1.4 | ) | 4.6 | ||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 20.3 | - | - | - | - | 20.3 | ||||||||||||||||||||
Others effects, net
|
(0.1 | ) | (0.0 | ) | (0.2 | ) | - | - | (0.3 | ) | |||||||||||||||||
Total effects
|
13.9 | (0.0 | ) | 6.9 | - | (1.4 | ) | 19.4 | |||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
276.7 | 61.3 | 37.5 | 22.1 | 10.4 | 408.0 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
388.6 | (72.6 | ) | 148.8 | 11,090.3 | 6,226.0 | 4,829.3 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 1.2 | (0.7 | ) | (0.4 | ) | 6.6 | 44.6 | (38.0 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | (0.2 | ) | 0.4 | (27.4 | ) | - | (27.4 | ) | |||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.9 | ) | 14.6 | - | 14.6 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.1 | ) | - | (0.1 | ) | (21.4 | ) | - | (21.4 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 7.9 | (7.9 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | - | - | (7.1 | ) | 26.5 | 76.3 | (49.8 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (6.4 | ) | - | (6.4 | ) | - | 17.1 | (17.1 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 72.1 | 72.1 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 51.8 | 51.8 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 4.6 | (4.6 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 204.3 | 204.3 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 20.3 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(0.3 | ) | 1.3 | (0.1 | ) | 2.8 | (62.7 | ) | 100.6 | ||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (1.4 | ) | 53.1 | - | 53.1 | |||||||||||||||||||
Total effects
|
19.4 | (4.4 | ) | (16.2 | ) | 382.9 | 411.4 | 6.6 | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
408.0 | (77.0 | ) | 132.6 | 11,473.2 | 6,637.4 | 4,835.8 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
198.7 | 94.0 | 38.9 | 30.5 | 8.9 | 371.1 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 0.6 | - | - | - | - | 0.6 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (5.2 | ) | - | - | - | - | (5.2 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.2 | ) | - | 12.1 | - | (0.3 | ) | 11.6 | ||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 18.8 | - | - | - | - | 18.8 | ||||||||||||||||||||
Others effects, net
|
(2.9 | ) | (0.1 | ) | (0.9 | ) | (0.1 | ) | - | (3.9 | ) | ||||||||||||||||
Total effects
|
11.1 | (0.1 | ) | 11.2 | (0.1 | ) | (0.3 | ) | 21.9 | ||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
209.8 | 93.9 | 50.1 | 30.4 | 8.6 | 393.0 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
371.1 | (59.7 | ) | 133.4 | 10,480.3 | 5,604.5 | 4,836.3 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 0.6 | (0.4 | ) | (0.2 | ) | 6.6 | 44.2 | (37.6 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | (0.2 | ) | 0.4 | (27.8 | ) | - | (27.8 | ) | |||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.6 | ) | 15.5 | - | 15.5 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.1 | ) | - | (0.1 | ) | (21.3 | ) | - | (21.3 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 7.7 | (7.7 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | - | - | (7.1 | ) | 27.1 | 76.3 | (49.2 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (5.2 | ) | - | (5.2 | ) | - | 10.8 | (10.8 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 75.9 | 75.9 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 55.4 | 55.4 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 11.6 | (11.6 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 196.3 | 196.3 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 18.8 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(3.9 | ) | 6.1 | 2.2 | 8.3 | (0.4 | ) | 48.2 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (0.3 | ) | 60.8 | - | 60.8 | |||||||||||||||||||
Total effects
|
21.9 | (6.3 | ) | (11.0 | ) | 396.9 | 466.3 | (29.9 | ) | ||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
393.0 | (66.0 | ) | 122.4 | 10,877.2 | 6,070.8 | 4,806.4 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
172.4 | 73.6 | 29.2 | 28.2 | 17.2 | 320.6 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 0.7 | - | - | - | - | 0.7 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | ||||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | (2.6 | ) | - | - | - | - | (2.6 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | 0.3 | - | - | - | - | 0.3 | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (2.3 | ) | - | 8.9 | - | - | 6.6 | |||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 20.9 | - | - | - | - | 20.9 | ||||||||||||||||||||
Others effects, net
|
(0.0 | ) | 0.1 | (1.8 | ) | (0.1 | ) | - | (1.9 | ) | |||||||||||||||||
Total effects
|
16.9 | 0.1 | 7.0 | (0.1 | ) | - | 23.9 | ||||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
189.3 | 73.8 | 36.2 | 28.0 | 17.2 | 344.4 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
320.6 | (86.9 | ) | 93.3 | 10,200.4 | 5,332.5 | 4,829.8 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 0.7 | (0.8 | ) | (0.3 | ) | 6.9 | 44.4 | (37.4 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | - | 0.7 | (28.2 | ) | - | (28.2 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.7 | ) | 16.1 | - | 16.1 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.1 | ) | - | (0.1 | ) | (21.2 | ) | - | (21.2 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 7.5 | (7.5 | ) | |||||||||||||||||
Business combination - Texaco acquisition
|
2.2.e. | (2.6 | ) | (0.3 | ) | (10.1 | ) | 35.2 | 76.3 | (41.1 | ) | ||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | 0.3 | - | 0.3 | - | 5.6 | (5.6 | ) | |||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 61.0 | 61.0 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 47.4 | 47.4 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 6.6 | (6.6 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 186.8 | 186.8 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 20.9 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(1.9 | ) | 4.1 | 2.6 | 7.2 | (0.3 | ) | 45.6 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | 3.1 | 60.6 | - | 60.6 | ||||||||||||||||||||
Total effects
|
23.9 | (3.8 | ) | (4.6 | ) | 371.8 | 428.7 | (18.8 | ) | ||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
344.4 | (90.7 | ) | 88.7 | 10,572.2 | 5,761.2 | 4,811.0 | ||||||||||||||||||||
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
143.6 | 52.4 | 46.2 | 24.0 | 7.9 | 274.1 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga’s fuel tanks
|
2.2.a./17 | 0.7 | - | - | - | - | 0.7 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.3 | ) | - | (0.1 | ) | - | - | (0.4 | ) | |||||||||||||||||
Ipiranga’s deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f./18 | 0.3 | - | - | - | - | 0.3 | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.2 | ) | - | 2.1 | - | - | 1.9 | |||||||||||||||||||
Amortization of intangible assets
|
3.h./14 | 10.0 | - | - | - | - | 10.0 | ||||||||||||||||||||
Others effects, net
|
(0.0 | ) | (0.2 | ) | (1.3 | ) | (0.1 | ) | - | (1.7 | ) | ||||||||||||||||
Total effects
|
10.5 | (0.2 | ) | 0.8 | (0.1 | ) | - | 10.9 | |||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
154.0 | 52.2 | 46.9 | 23.9 | 7.9 | 285.0 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder’s equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
274.1 | (59.0 | ) | 91.2 | 10,080.5 | 5,299.7 | 4,741.5 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga’s fuel tanks
|
2.2.a. | 0.7 | (0.5 | ) | (0.4 | ) | 4.9 | 42.1 | (37.2 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | - | 1.1 | (29.0 | ) | - | (29.0 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.6 | ) | 16.8 | - | 16.8 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.4 | ) | - | (0.4 | ) | (21.4 | ) | - | (21.4 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.2 | ) | (0.2 | ) | - | 7.4 | (7.4 | ) | |||||||||||||||||
Ipiranga’s deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | 0.3 | - | 0.3 | - | 5.9 | (5.9 | ) | |||||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 56.6 | 56.6 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 10.3 | 10.3 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 1.9 | (1.9 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 156.7 | 156.7 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 10.0 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(1.7 | ) | 3.8 | 2.6 | 8.6 | 2.4 | 45.5 | ||||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (0.3 | ) | 26.4 | - | 26.4 | |||||||||||||||||||
Total effects
|
10.9 | 1.2 | 2.0 | 230.0 | 281.2 | (12.0 | ) | ||||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
285.0 | (57.8 | ) | 93.2 | 10,310.5 | 5,580.9 | 4,729.6 |
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
681.8 | 251.0 | 177.0 | 86.5 | 36.6 | 1,233.0 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga’s fuel tanks
|
2.2.a. / 17 | 4.7 | - | - | - | - | 4.7 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.1 | ) | - | - | (0.1 | ) | ||||||||||||||||||
Ipiranga’s deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (1.3 | ) | - | - | - | - | (1.3 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (8.6 | ) | - | 10.2 | - | (1.9 | ) | (0.3 | ) | |||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 77.6 | - | - | - | - | 77.6 | ||||||||||||||||||||
Others effects, net
|
(2.1 | ) | (0.2 | ) | 0.2 | (0.0 | ) | - | (2.1 | ) | |||||||||||||||||
Total effects
|
70.2 | (0.2 | ) | 10.3 | (0.0 | ) | (1.9 | ) | 78.4 | ||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
752.0 | 250.8 | 187.3 | 86.5 | 34.8 | 1,311.4 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder’s equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
1,233.0 | (206.8 | ) | 547.9 | 12,091.0 | 6,884.4 | 5,183.4 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga’s fuel tanks
|
2.2.a. | 4.7 | (2.3 | ) | 2.3 | 7.3 | 43.0 | (35.7 | ) | ||||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | 1.2 | 3.1 | (24.3 | ) | - | (24.3 | ) | ||||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (0.6 | ) | 14.0 | - | 14.0 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.1 | ) | - | (0.1 | ) | (21.5 | ) | - | (21.5 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.6 | ) | (0.6 | ) | - | 8.5 | (8.5 | ) | |||||||||||||||||
Business combination – Texaco acquisition
|
2.2.e. | - | - | (21.3 | ) | 5.2 | 76.3 | (71.1 | ) | ||||||||||||||||||
Ipiranga’s deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (1.3 | ) | - | (1.3 | ) | - | 18.4 | (18.4 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 54.4 | 54.4 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 66.2 | 66.2 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (0.3 | ) | 0.3 | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provision reducer to asset
|
- | - | - | 243.5 | 243.5 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 77.6 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net¹
|
(2.1 | ) | 8.5 | 2.2 | 5.6 | (5.6 | ) | 34.5 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | (13.8 | ) | 39.2 | - | 39.2 | |||||||||||||||||||
Total effects
|
78.4 | 7.1 | (30.1 | ) | 389.7 | 504.7 | (91.8 | ) | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
1,311.4 | (199.7 | ) | 517.8 | 12,480.6 | 7,389.1 | 5,091.6 |
Explanatory note
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
|||||||||||||||||||||
EBITDA according to the previous accounting practices
|
777.5 | 281.4 | 144.8 | 104.8 | 45.8 | 1,354.4 | |||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. / 17 | 3.3 | - | - | - | - | 3.3 | ||||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | - | - | (0.4 | ) | - | - | (0.4 | ) | ||||||||||||||||||
Business combination - Texaco acquisition1
|
2.2.e. | (2.9 | ) | - | - | - | - | (2.9 | ) | ||||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (11.0 | ) | - | - | - | - | (11.0 | ) | ||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | (4.0 | ) | - | 30.5 | - | (1.7 | ) | 24.8 | ||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 70.0 | - | - | - | - | 70.0 | ||||||||||||||||||||
Others effects, net
|
(3.0 | ) | (0.2 | ) | (4.2 | ) | (0.3 | ) | - | (7.8 | ) | ||||||||||||||||
Total effects
|
52.4 | (0.2 | ) | 25.9 | (0.3 | ) | (1.7 | ) | 76.0 | ||||||||||||||||||
EBITDA after the implementation of the New BR GAAP
|
829.9 | 281.2 | 170.7 | 104.5 | 44.1 | 1,430.4 |
Explanatory note
|
EBITDA
|
Financial results
|
Net earnings
|
Asset
|
Liabilities
|
Shareholder's equity
|
|||||||||||||||||||||
Figures according to the previous accounting practices
|
1,354.4 | (278.2 | ) | 466.7 | 11,090.3 | 6,226.0 | 4,829.3 | ||||||||||||||||||||
Recognition of provision for removal of Ipiranga's fuel tanks
|
2.2.a. | 3.3 | (2.4 | ) | (1.2 | ) | 6.6 | 44.6 | (38.0 | ) | |||||||||||||||||
Capitalization of borrowing costs
|
2.2.b. - b.1) | - | (0.4 | ) | 2.7 | (27.4 | ) | - | (27.4 | ) | |||||||||||||||||
Inflationary adjustment 1996/1997 on property, plant and equipment
|
2.2.b. - b.2) | - | - | (2.9 | ) | 14.6 | - | 14.6 | |||||||||||||||||||
Write-off of investments in progress
|
2.2.c. | (0.4 | ) | - | (0.4 | ) | (21.4 | ) | - | (21.4 | ) | ||||||||||||||||
Provision for contingencies with over 50% probability that an obligation exists
|
2.2.d. | - | (0.7 | ) | (0.7 | ) | - | 7.9 | (7.9 | ) | |||||||||||||||||
Business combination - Texaco acquisition1
|
2.2.e. | (2.9 | ) | (0.3 | ) | (24.5 | ) | 26.5 | 76.3 | (49.8 | ) | ||||||||||||||||
Ipiranga's deferred revenues - franchise fees, loyalty program, etc.
|
2.2.f. / 18 | (11.0 | ) | - | (11.0 | ) | - | 17.1 | (17.1 | ) | |||||||||||||||||
Reclassification of ACE - from accounts receivables reducer to loans and financing
|
16 | - | - | - | 72.1 | 72.1 | - | ||||||||||||||||||||
Reclassification of negative hedging result - from a financial assets reducer to loans and financing
|
16 | - | - | - | 51.8 | 51.8 | - | ||||||||||||||||||||
Reclassification of the result of raw materials hedging - from financial income or expenses to cost of goods sold
|
23 | 24.8 | (24.8 | ) | - | - | - | - | |||||||||||||||||||
Reclassification of escrow deposits - from provisions reducer to asset
|
- | - | - | 204.3 | 204.3 | - | |||||||||||||||||||||
Amortization of intangible assets
|
3.h. / 14 | 70.0 | - | - | - | - | - | ||||||||||||||||||||
Others effects, net2
|
(7.8 | ) | 15.4 | 7.2 | 2.8 | (62.7 | ) | 100.6 | |||||||||||||||||||
Effect of the adoption of the New BR GAAP in deferred income tax and social contribution
|
2.2.h. | - | - | 1.0 | 53.1 | - | 53.1 | ||||||||||||||||||||
Total effects
|
76.0 | (13.3 | ) | (29.8 | ) | 382.9 | 411.4 | 6.6 | |||||||||||||||||||
Figures after the implementation of the New BR GAAP
|
1,430.4 | (291.5 | ) | 436.9 | 11,473.2 | 6,637.4 | 4,835.8 | ||||||||||||||||||||
ULTRAPAR HOLDINGS INC.
|
|||
By:
|
/s/ André Covre
|
||
Name:
|
André Covre
|
||
Title:
|
Chief Financial and Investor Relations Officer
|