Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
1.
|
2012 Financial Report
|
2.
|
4Q12 and 2012 Earnings release
|
3.
|
Board of Directors Minutes
|
4.
|
Fiscal Council Minutes
|
5.
|
Notice to Shareholders
|
Organic investments plan for 2013¹
|
R$ million
|
Ipiranga
|
872
|
Oxiteno
|
278
|
Ultracargo
|
103
|
Ultragaz
|
160
|
Others²
|
24
|
Total
|
1,437
|
1 Net of disposals
2 Includes mainly Refinaria de Petróleo Riograndense and corporate IT services
|
People management – main initiatives in 2012
- Programa Geral de Treinamento Ipiranga (Ipiranga’s General Training Program) – The purpose of the program is the training and development in all the company’s hierarchical levels. The program counts with the support of institutions such as Fundação Dom Cabral, Instituto Brasileiro de Mercado de Capitais (Brazilian Institute of Capital Markets) and Fundação Getulio Vargas in defining customized courses, aligned with Ipiranga’s needs. In 2012, the program focused on sustainability. During the year, 71% of the staff went through the Programa Geral de Treinamento.
- Modelo de gestão integrada da Oxiteno (Oxiteno’s integrated management model) - The model is intended to align the practices of people management and ensures a unique corporate identity in the various countries where it operates. In 2012, Oxiteno defined policies and procedures for the new operations in Colombia, China and the United States.
- Portal do Saber Ultracargo (Ultracargo’s Knowledge Portal) - It is a tool for development with diversified means of disseminating knowledge, through channels such as podcast, online videos, seminars and text formats. The program, that relies on content produced by the universities of Chicago and Harvard, aims at developing leadership skills and update knowledge on business and people management, contemplating all areas and hierarchical levels of the organization. In 2012, the program was reformulated, expanding the audience and partnerships with content providers.
- Academia Ultragaz (Ultragaz Academy) – Provides the leadership development, through training and development programs that provide access to new tools for people management. The content used is developed by institutions such as Fundação Getúlio Vargas, Fundação Dom Cabral, Fundação Instituto de Administração (FIA), INSEAD and Kellogg School of Management. In 2012, Ultragaz Academy provided approximately 18,000 hours of training to more than 1,100 participants.
- Programa de Desenvolvimento de Liderança – PDL (Ultrapar’s Leadership Development Program) - Structured in modules with theoretical, practical and a personalized coaching program, the PDL for the Corporate Center was implemented two years ago and has been contributing consistently to the improvement of leaders of the Corporate Center - more than 80% of coordinators and managers have gone through the PDL, which had more than 2,400 hours of training.
- Programa de Capacitação Oracle (Ultrapar’s Oracle Training Program) - Aiming at developing and expanding the professionals’ skills on the Oracle platform, especially the ERP Oracle Applications, the IT staff at Ultrapar developed the Oracle Training Program, which was implemented in 2012 and had more than 2,500 hours of specialized technical training, of operations assisted by experienced professionals and of a group coaching program, ensuring the technical and behavioral improvement in preparation for future projects of the company, and multiplication of knowledge.
|
R$ million
|
2012
|
2011
|
D (%)
2012v2011
|
EBITDA prior to ICVM 527
|
2,402
|
2,011
|
19%
|
(+) Income from disposal of assets
|
4
|
21
|
|
(+) Share of profit of subsidiaries and associates
|
0
|
0
|
|
EBITDA according to ICVM 527
|
2,405
|
2,032
|
18%
|
R$ million
|
2012
|
2011
|
D (%)
2012v2011
|
Net income for the year
|
1,018
|
855
|
19%
|
(+) Income and social contribution taxes
|
429
|
301
|
|
(+) Net financial expense
|
262
|
297
|
|
(+) Depreciation and amortization
|
696
|
580
|
|
EBITDA according to ICVM 527
|
2,405
|
2,032
|
18%
|
2012 | 2011 | |||||||||||||||||||||||||||||||||||||||
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
|||||||||||||||||||||||||||||||
Net revenue from sales and services
|
53,919 | 46,833 | 2,929 | 301 | 3,847 | 48,661 | 42,224 | 2,409 | 267 | 3,767 | ||||||||||||||||||||||||||||||
Cost of products and services sold
|
(49,797 | ) | (44,055 | ) | (2,312 | ) | (123 | ) | (3,313 | ) | (45,140 | ) | (39,898 | ) | (1,931 | ) | (115 | ) | (3,214 | ) | ||||||||||||||||||||
Gross profit
|
4,122 | 2,778 | 616 | 178 | 534 | 3,522 | 2,326 | 478 | 152 | 553 | ||||||||||||||||||||||||||||||
Selling, marketing, general and administrative expenses
|
(2,495 | ) | (1,622 | ) | (389 | ) | (76 | ) | (412 | ) | (2,143 | ) | (1,365 | ) | (320 | ) | (67 | ) | (388 | ) | ||||||||||||||||||||
Other operating income, net
|
78 | 81 | (1 | ) | 4 | (0 | ) | 52 | 53 | (3 | ) | 3 | (1 | ) | ||||||||||||||||||||||||||
Income from disposal of assets
|
4 | 12 | 1 | 0 | (10 | ) | 21 | 23 | 0 | 0 | (2 | ) | ||||||||||||||||||||||||||||
Operating income
|
1,709 | 1,249 | 227 | 106 | 112 | 1,452 | 1,037 | 155 | 89 | 163 | ||||||||||||||||||||||||||||||
Share of profit of subsidiaries and associates
|
0 | 0 | (0 | ) | - | 0 | 0 | 0 | 0 | - | 0 | |||||||||||||||||||||||||||||
EBITDA
|
2,405 | 1,640 | 350 | 145 | 243 | 2,032 | 1,353 | 261 | 118 | 280 | ||||||||||||||||||||||||||||||
Depreciation and amortization
|
696 | 391 | 123 | 39 | 131 | 580 | 316 | 106 | 29 | 117 |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A.
and Subsidiaries
Individual and Consolidated
Financial Statements for the Year
Ended December 31, 2012 and
Independent Auditors’ Report
on Financial Statements
|
Independent auditors’ report on financial statements
|
3 - 4
|
Balance sheets
|
5 - 6
|
Income statements
|
7
|
Statements of comprehensive income
|
8
|
Statements of changes in equity
|
9 - 10
|
Statements of cash flows - Indirect method
|
11 - 12
|
Statements of value added
|
13
|
Notes to the financial statements
|
14 - 105
|
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
4 | 76,981 | 178,672 | 2,050,051 | 1,790,954 | |||||||||||||||
Financial investments
|
4 | 216 | 52,902 | 962,136 | 916,936 | |||||||||||||||
Trade receivables
|
5 | - | - | 2,306,798 | 2,026,417 | |||||||||||||||
Inventories
|
6 | - | - | 1,299,807 | 1,310,132 | |||||||||||||||
Recoverable taxes
|
7 | 63,266 | 48,706 | 483,201 | 470,511 | |||||||||||||||
Dividends receivable
|
57,014 | 73,526 | - | - | ||||||||||||||||
Other receivables
|
314 | 1,971 | 20,541 | 20,323 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 54,036 | 40,221 | |||||||||||||||
Total current assets
|
197,791 | 355,777 | 7,176,570 | 6,575,494 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Financial investments
|
4 | - | - | 149,530 | 74,437 | |||||||||||||||
Trade receivables
|
5 | - | - | 137,359 | 117,716 | |||||||||||||||
Related parties
|
8.a | 781,312 | 779,531 | 10,858 | 10,144 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a | 43 | 690 | 465,190 | 510,135 | |||||||||||||||
Recoverable taxes
|
7 | 25,999 | 39,906 | 49,070 | 81,395 | |||||||||||||||
Escrow deposits
|
232 | 232 | 534,009 | 469,381 | ||||||||||||||||
Other receivables
|
- | - | 10,949 | 1,312 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 80,856 | 69,198 | |||||||||||||||
807,586 | 820,359 | 1,437,821 | 1,333,718 | |||||||||||||||||
Investments
|
||||||||||||||||||||
In subsidiaries
|
11.a | 5,802,691 | 5,291,099 | - | - | |||||||||||||||
In associates
|
11.b | - | - | 12,670 | 12,626 | |||||||||||||||
Other
|
- | - | 2,843 | 2,793 | ||||||||||||||||
Property, plant and equipment
|
12 ; 14.h | - | - | 4,701,406 | 4,278,931 | |||||||||||||||
Intangible assets
|
13 | 246,163 | 246,163 | 1,968,615 | 1,539,177 | |||||||||||||||
6,048,854 | 5,537,262 | 6,685,534 | 5,833,527 | |||||||||||||||||
Total non-current assets
|
6,856,440 | 6,357,621 | 8,123,355 | 7,167,245 | ||||||||||||||||
Total assets
|
7,054,231 | 6,713,398 | 15,299,925 | 13,742,739 |
Parent
|
Consolidated
|
|||||||||||||||||||
Liabilities
|
Note
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 1,573,463 | 1,300,326 | |||||||||||||||
Debentures
|
14.g | 50,412 | 1,002,451 | 65,663 | 1,002,451 | |||||||||||||||
Finance leases
|
14.h | - | - | 1,974 | 2,222 | |||||||||||||||
Trade payables
|
15 | 177 | 54 | 1,312,268 | 1,075,103 | |||||||||||||||
Salaries and related charges
|
16 | 138 | 128 | 254,566 | 268,345 | |||||||||||||||
Taxes payable
|
17 | 3,059 | 2,361 | 107,822 | 109,653 | |||||||||||||||
Dividends payable
|
20.g | 213,992 | 156,076 | 222,370 | 163,802 | |||||||||||||||
Income and social contribution taxes payable
|
- | - | 75,363 | 38,620 | ||||||||||||||||
Post-employment benefits
|
24.b | - | - | 11,624 | 13,282 | |||||||||||||||
Provision for assets retirement obligation
|
18 | - | - | 3,719 | 7,251 | |||||||||||||||
Provision for tax, civil and labor risks
|
23.a | - | - | 50,052 | 41,347 | |||||||||||||||
Other payables
|
214 | 214 | 52,514 | 55,643 | ||||||||||||||||
Deferred revenue
|
19 | - | - | 18,054 | 19,731 | |||||||||||||||
Total current liabilities
|
267,992 | 1,161,284 | 3,749,452 | 4,097,776 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 3,153,096 | 3,196,102 | |||||||||||||||
Debentures
|
14.g | 795,479 | - | 1,403,571 | 19,102 | |||||||||||||||
Finance leases
|
14.h | - | - | 40,939 | 41,431 | |||||||||||||||
Related parties
|
8.a | - | - | 3,872 | 3,971 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a | - | - | 84,924 | 37,980 | |||||||||||||||
Post-employment benefits
|
24.b | - | - | 120,619 | 96,751 | |||||||||||||||
Provision for assets retirement obligation
|
18 | - | - | 66,692 | 60,253 | |||||||||||||||
Provision for tax, civil and labor risks
|
23.a | 519 | 1,047 | 551,606 | 512,788 | |||||||||||||||
Other payables
|
- | - | 99,565 | 90,625 | ||||||||||||||||
Deferred revenue
|
19 | - | - | 9,853 | 8,724 | |||||||||||||||
Total non-current liabilities
|
795,998 | 1,047 | 5,534,737 | 4,067,727 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
20.a | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
20.c | 20,246 | 9,780 | 20,246 | 9,780 | |||||||||||||||
Treasury shares
|
20.b | (114,885 | ) | (118,234 | ) | (114,885 | ) | (118,234 | ) | |||||||||||
Revaluation reserve
|
20.d | 6,713 | 7,075 | 6,713 | 7,075 | |||||||||||||||
Profit reserves
|
20.e | 2,221,555 | 1,837,667 | 2,221,555 | 1,837,667 | |||||||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g | 147,195 | 122,239 | 147,195 | 122,239 | |||||||||||||||
Valuation adjustments
|
2.c ; 20.f | 23 | 193 | 23 | 193 | |||||||||||||||
Cumulative translation adjustments
|
2.q ; 20.f | 12,621 | (4,426 | ) | 12,621 | (4,426 | ) | |||||||||||||
Shareholders’ equity attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
5,990,241 | 5,551,067 | 5,990,241 | 5,551,067 | ||||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 25,495 | 26,169 | ||||||||||||||||
Total shareholders’ equity
|
5,990,241 | 5,551,067 | 6,015,736 | 5,577,236 | ||||||||||||||||
Total liabilities and shareholders’ equity
|
7,054,231 | 6,713,398 | 15,299,925 | 13,742,739 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||
Net revenue from sales and services
|
2.a); 25 | - | - | 53,919,424 | 48,661,304 | |||||||||||||||
Cost of products and services sold
|
2.a); 25 | - | - | (49,797,200 | ) | (45,139,601 | ) | |||||||||||||
Gross profit
|
- | - | 4,122,224 | 3,521,703 | ||||||||||||||||
Operating income (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26 | - | - | (1,581,501 | ) | (1,349,880 | ) | |||||||||||||
General and administrative
|
26 | (879 | ) | (1,351 | ) | (913,389 | ) | (793,224 | ) | |||||||||||
Income from disposal of assets
|
27 | - | - | 3,676 | 21,390 | |||||||||||||||
Other operating income, net
|
852 | 1,575 | 77,916 | 52,010 | ||||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and associates
|
(27 | ) | 224 | 1,708,926 | 1,451,999 | |||||||||||||||
Financial income
|
28 | 109,211 | 161,084 | 218,061 | 322,372 | |||||||||||||||
Financial expenses
|
28 | (94,672 | ) | (139,640 | ) | (480,557 | ) | (618,876 | ) | |||||||||||
Share of profit of subsidiaries and associates
|
11.a); 11.b) | 1,023,215 | 851,433 | 190 | 192 | |||||||||||||||
Income before income and social contribution taxes
|
1,037,727 | 873,101 | 1,446,620 | 1,155,687 | ||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b) | (26,071 | ) | (24,842 | ) | (364,952 | ) | (243,241 | ) | |||||||||||
Deferred
|
9.b) | (647 | ) | 505 | (107,246 | ) | (85,851 | ) | ||||||||||||
Tax incentives
|
9.b); 9.c) | - | - | 43,442 | 28,192 | |||||||||||||||
(26,718 | ) | (24,337 | ) | (428,756 | ) | (300,900 | ) | |||||||||||||
Net income for the year
|
1,011,009 | 848,764 | 1,017,864 | 854,787 | ||||||||||||||||
Net income for the year attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
1,011,009 | 848,764 | 1,011,009 | 848,764 | ||||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 6,855 | 6,023 | ||||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
29 | |||||||||||||||||||
Basic
|
1.8933 | 1.5895 | 1.8933 | 1.5895 | ||||||||||||||||
Diluted
|
1.8856 | 1.5833 | 1.8856 | 1.5833 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||
Net income for the year attributable to shareholders of the Company
|
1,011,009 | 848,764 | 1,011,009 | 848,764 | ||||||||||||||||
Net income for the year attributable to non-controlling interests in subsidiaries
|
- | - | 6,855 | 6,023 | ||||||||||||||||
Net income for the year
|
1,011,009 | 848,764 | 1.017.864 | 854,787 | ||||||||||||||||
Valuation adjustment
|
2.c); 20.f) | (170 | ) | 2,596 | (170 | ) | 2,596 | |||||||||||||
Cumulative translation adjustments
|
2.q); 20.f) | 17,047 | 14,171 | 17,047 | 14,171 | |||||||||||||||
Total comprehensive income for the year
|
1,027,886 | 865,531 | 1,034,741 | 871,554 | ||||||||||||||||
Total comprehensive income for the year attributable to shareholders of the Company
|
1,027,886 | 865,531 | 1,027,886 | 865,531 | ||||||||||||||||
Total comprehensive income for the year attributable to non-controlling interest in subsidiaries
|
- | - | 6,855 | 6,023 |
Profit reserve
|
Other comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revalua
-tion reserve
|
Legal reserve
|
Invest
-ments reserve
|
Retention of profits
|
Valuation adjustments
|
Cumula
-tive transla
-tion adjust
-ments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Share
-holders’ equity attributable to owners of the parent
|
Non-controlling interests
|
Consoli
-dated share
-holders’ equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | - | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 5,153,330 | 22,253 | 5,175,583 | |||||||||||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | - | 848,764 | - | - | 848,764 | 6,023 | 854,787 | ||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c); 20.f) | - | - | - | - | - | - | 2,596 | - | - | - | - | 2,596 | - | 2,596 | |||||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q); 20.f) | - | - | - | - | - | - | - | 14,171 | - | - | - | 14,171 | - | 14,171 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the year
|
- | - | - | - | - | - | 2,596 | 14,171 | 848,764 | - | - | 865,531 | 6,023 | 871,554 | ||||||||||||||||||||||||||||||||||||||||||||||
Sale of treasury shares
|
- | 2,092 | - | - | - | - | - | - | - | 1,730 | - | 3,822 | - | 3,822 | ||||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d) | - | - | (515 | ) | - | - | - | - | - | 515 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d) | - | - | - | - | - | - | - | - | (130 | ) | - | - | (130 | ) | (167 | ) | (297 | ) | |||||||||||||||||||||||||||||||||||||||||
Transfer to investment reserve
|
- | - | - | - | 385 | - | - | - | (385 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
- | - | - | - | - | - | - | - | - | - | (68,323 | ) | (68,323 | ) | - | (68,323 | ) | |||||||||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling
interest |
- | - | - | - | - | - | - | - | - | - | - | - | (82 | ) | (82 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Allocation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e); 20.g) | - | - | - | 42,438 | - | - | - | - | (42,438 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.47 per share of the Company)
|
20.g) | - | - | - | - | - | - | - | - | (251,949 | ) | - | - | (251,949 | ) | - | (251,949 | ) | ||||||||||||||||||||||||||||||||||||||||||
Proposed dividends (R$0.51per share of the Company)
|
20.g) | - | - | - | - | - | - | - | - | (273,453 | ) | - | 122,239 | (151,214 | ) | (1,858 | ) | (153,072 | ) | |||||||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e); 20.g) | - | - | - | - | 280,924 | - | - | - | (280,924 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011
|
3,696,773 | 9,780 | 7,075 | 223,292 | 281,309 | 1,333,066 | 193 | (4,426 | ) | - | (118,234 | ) | 122,239 | 5,551,067 | 26,169 | 5,577,236 |
Profit reserves
|
Other comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Investments reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders’ equity attributable to owners of the parent
|
Non-controlling interests
|
Consolidated shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011
|
3,696,773 | 9,780 | 7,075 | 223,292 | 281,309 | 1,333,066 | 193 | (4,426 | ) | - | (118,234 | ) | 122,239 | 5,551,067 | 26,169 | 5,577,236 | ||||||||||||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | - | 1,011,009 | - | - | 1,011,009 | 6,855 | 1,017,864 | ||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f | - | - | - | - | - | - | (170 | ) | - | - | - | - | (170 | ) | - | (170 | ) | ||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q; 20.f | - | - | - | - | - | - | - | 17,047 | - | - | - | 17,047 | - | 17,047 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income for the year
|
- | - | - | - | - | - | (170 | ) | 17,047 | 1,011,009 | - | - | 1,027,886 | 6,855 | 1,034,741 | |||||||||||||||||||||||||||||||||||||||||||||
Sale of treasury shares
|
- | 10,466 | - | - | - | - | - | - | - | 3,349 | - | 13,815 | - | 13,815 | ||||||||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d | - | - | (362 | ) | - | - | - | - | - | 362 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d | - | - | - | - | - | - | - | - | (59 | ) | - | - | (59 | ) | - | (59 | ) | ||||||||||||||||||||||||||||||||||||||||||
Transfer to investment reserve
|
- | - | - | - | 303 | - | - | - | (303 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
- | - | - | - | - | - | - | - | - | - | (122,239 | ) | (122,239 | ) | (2,640 | ) | (124,879 | ) | ||||||||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | (33 | ) | (33 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Redemption of shares of non-controlling interests
|
- | - | - | - | - | - | - | - | - | - | - | - | (2,863 | ) | (2,863 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Allocation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e); 20.g) | - | - | - | 50,550 | - | - | - | - | (50,550 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.51 per share of the Company)
|
20.g) | - | - | - | - | - | - | - | - | (273,392 | ) | - | - | (273,392 | ) | (155 | ) | (273,547 | ) | |||||||||||||||||||||||||||||||||||||||||
Proposed dividends payable (R$0.66 per share of the Company)
|
20.g) | - | - | - | - | - | - | - | - | (354,032 | ) | - | 147,195 | (206,837 | ) | (1,838 | ) | (208,675 | ) | |||||||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e); 20.g) | - | - | - | - | 333,035 | - | - | - | (333,035 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2012
|
3,696,773 | 20,246 | 6,713 | 273,842 | 614,647 | 1,333,066 | 23 | 12,621 | - | (114,885 | ) | 147,195 | 5,990,241 | 25,495 | 6,015,736 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the year
|
1,011,009 | 848,764 | 1,017,864 | 854,787 | ||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
||||||||||||||||||||
Share of profit of subsidiaries and associates
|
11 | (1,023,215 | ) | (851,433 | ) | (190 | ) | (192 | ) | |||||||||||
Depreciation and amortization
|
- | - | 696,332 | 580,076 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 11,683 | 10,169 | ||||||||||||||||
Assets retirement expenses
|
18 | - | - | (2,477 | ) | (3,022 | ) | |||||||||||||
Interest, monetary and exchange variations
|
14,115 | 30,567 | 613,857 | 736,049 | ||||||||||||||||
Deferred income and social contribution taxes
|
9.b | 647 | (505 | ) | 107,246 | 85,851 | ||||||||||||||
Income from disposal of assets
|
27 | - | - | (3,676 | ) | (21,390 | ) | |||||||||||||
Others
|
- | - | 2,319 | 2,555 | ||||||||||||||||
Dividends received from subsidiaries
|
694,953 | 335,399 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade receivables
|
5 | - | - | (245,111 | ) | (303,145 | ) | |||||||||||||
Inventories
|
6 | - | - | 46,027 | (164,276 | ) | ||||||||||||||
Recoverable taxes
|
7 | (14,560 | ) | 21,191 | (5,789 | ) | (115,102 | ) | ||||||||||||
Other receivables
|
1,657 | (1,165 | ) | 1,317 | (1,585 | ) | ||||||||||||||
Prepaid expenses
|
10 | - | - | (10,535 | ) | (5,037 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
15 | 123 | (56 | ) | 204,529 | 155,599 | ||||||||||||||
Salaries and related charges
|
16 | 10 | 18 | (17,511 | ) | 38,609 | ||||||||||||||
Taxes payable
|
17 | 698 | 2,354 | (2,765 | ) | (48,330 | ) | |||||||||||||
Income and social contribution taxes
|
- | (5 | ) | 205,812 | 93,317 | |||||||||||||||
Post-employment benefits
|
24.b | - | - | (1,658 | ) | 1,943 | ||||||||||||||
Provision for tax, civil and labor risks
|
23.a | - | - | 8,705 | 1,721 | |||||||||||||||
Other payables
|
- | - | (10,829 | ) | 27,568 | |||||||||||||||
Deferred revenue
|
19 | - | - | (1,677 | ) | 5,159 | ||||||||||||||
(Increase) decrease in non-current assets
|
||||||||||||||||||||
Trade receivables
|
5 | - | - | (19,644 | ) | (21,048 | ) | |||||||||||||
Recoverable taxes
|
7 | 13,907 | (30,893 | ) | 32,326 | (26,359 | ) | |||||||||||||
Escrow deposits
|
- | - | (64,628 | ) | (88,631 | ) | ||||||||||||||
Other receivables
|
- | - | (9,637 | ) | (617 | ) | ||||||||||||||
Prepaid expenses
|
10 | - | - | 1,649 | (28,589 | ) | ||||||||||||||
Increase (decrease) in non-current liabilities
|
||||||||||||||||||||
Post-employment benefits
|
24.b | - | - | 23,869 | 3,589 | |||||||||||||||
Provision for tax, civil and labor risks
|
23.a | (528 | ) | (2,210 | ) | 38,684 | 41,669 | |||||||||||||
Other payables
|
- | - | 1,714 | 27,461 | ||||||||||||||||
Deferred revenue
|
19 | - | - | 1,129 | 2,812 | |||||||||||||||
Income and social contribution taxes paid
|
- | - | (169,069 | ) | (131,478 | ) | ||||||||||||||
Net cash provided by operating activities
|
698,816 | 352,026 | 2,449,866 | 1,710,133 | ||||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
52,686 | (40,144 | ) | (120,293 | ) | (413,414 | ) | |||||||||||||
Acquisition of subsidiaries, net
|
- | - | (168,668 | ) | (76,430 | ) | ||||||||||||||
Cash and cash equivalents of acquired subsidiaries
|
- | - | 8,915 | 2,151 | ||||||||||||||||
Financial investments of acquired subsidiaries
|
- | - | 3,426 | - | ||||||||||||||||
Acquisition of property, plant and equipment
|
12 | - | - | (763,132 | ) | (705,548 | ) | |||||||||||||
Increase in intangible assets
|
13 | - | - | (598,093 | ) | (365,825 | ) | |||||||||||||
Capital increase in subsidiaries
|
(150,000 | ) | (320,000 | ) | - | - | ||||||||||||||
Capital reduction to subsidiaries
|
- | 500,000 | - | - | ||||||||||||||||
Proceeds from disposal of assets
|
27 | - | - | 66,098 | 101,190 | |||||||||||||||
Net cash provided by (used in) investing activities
|
(97,314 | ) | 139,856 | (1,571,747 | ) | (1,457,876 | ) | |||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Loans and debentures
|
||||||||||||||||||||
Borrowings
|
14 | 793,485 | - | 2,755,245 | 975,588 | |||||||||||||||
Repayments
|
14 | (1,000,000 | ) | (200,000 | ) | (2,437,906 | ) | (1,226,535 | ) | |||||||||||
Interest paid
|
14 | (44,136 | ) | (134,246 | ) | (331,917 | ) | (348,130 | ) | |||||||||||
Payment of financial lease
|
14.h | - | - | (4,611 | ) | (6,996 | ) | |||||||||||||
Dividends paid
|
(544,553 | ) | (501,842 | ) | (548,610 | ) | (502,036 | ) | ||||||||||||
Acquisition of non-controlling interests
|
- | - | (33 | ) | (82 | ) | ||||||||||||||
Payment of loan with Noble Brasil S.A.
|
3.b | - | - | (49,982 | ) | - | ||||||||||||||
Sale of treasury shares
|
13,815 | 3,822 | - | - | ||||||||||||||||
Related parties
|
78,196 | 111,352 | (813 | ) | 3,772 | |||||||||||||||
Net cash used in financing activities
|
(703,193 | ) | (720,914 | ) | (618,627 | ) | (1,104,419 | ) | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
- | - | (395 | ) | 698 | |||||||||||||||
Increase (decrease) in cash and cash equivalents
|
(101,691 | ) | (229,032 | ) | 259,097 | (851,464 | ) | |||||||||||||
Cash and cash equivalents at the beginning of the year
|
4 | 178,672 | 407,704 | 1,790,954 | 2,642,418 | |||||||||||||||
Cash and cash equivalents at the end of the year
|
4 | 76,981 | 178,672 | 2,050,051 | 1,790,954 | |||||||||||||||
Additional information:
|
||||||||||||||||||||
Loan of acquired subsidiaries
|
3.a ; 3.b | - | - | 136,256 | - |
Parent
|
Consolidated
|
|||||||||||||||||||||||
Note
|
2012
|
%
|
2011
|
%
|
2012
|
%
|
2011
|
%
|
||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25 | - | - | 55,427,371 | 50,104,852 | |||||||||||||||||||
Rebates, discounts and returns
|
25 | - | - | (261,085 | ) | (222,770 | ) | |||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
- | - | (1,765 | ) | 3,260 | |||||||||||||||||||
Income from disposal of assets
|
27 | - | - | 3,676 | 21,390 | |||||||||||||||||||
- | - | 55,168,197 | 49,906,732 | |||||||||||||||||||||
Materials purchased from third parties
|
||||||||||||||||||||||||
Raw materials used
|
- | - | (2,777,546 | ) | (2,314,464 | ) | ||||||||||||||||||
Cost of goods, products and services sold
|
- | - | (46,822,861 | ) | (42,683,500 | ) | ||||||||||||||||||
Third-party materials, energy, services and others
|
(4,521 | ) | (10,773 | ) | (1,472,569 | ) | (1,330,858 | ) | ||||||||||||||||
Reversal of impairment losses
|
9,244 | 15,314 | 2,242 | 8,551 | ||||||||||||||||||||
4,723 | 4,541 | (51,070,734 | ) | (46,320,271 | ) | |||||||||||||||||||
Gross value added
|
4,723 | 4,541 | 4,097,463 | 3,586,461 | ||||||||||||||||||||
Deductions
|
||||||||||||||||||||||||
Depreciation and amortization
|
- | - | (708,015 | ) | (590,245 | ) | ||||||||||||||||||
Net value added by the Company
|
4,723 | 4,541 | 3,389,448 | 2,996,216 | ||||||||||||||||||||
Value added received in transfer
|
||||||||||||||||||||||||
Share of profit of subsidiaries and associates
|
11.a ; 11.b | 1,023,215 | 851,433 | 190 | 192 | |||||||||||||||||||
Dividends and interest on equity at cost
|
27 | 31 | - | - | ||||||||||||||||||||
Rents and royalties
|
25 | - | - | 71,559 | 62,684 | |||||||||||||||||||
Financial income
|
28 | 109,211 | 161,084 | 218,061 | 322,372 | |||||||||||||||||||
1,132,453 | 1,012,548 | 289,810 | 385,248 | |||||||||||||||||||||
Total value added available for distribution
|
1,137,176 | 1,017,089 | 3,679,258 | 3,381,464 | ||||||||||||||||||||
Distribution of value added
|
||||||||||||||||||||||||
Labor and benefits
|
4,016 |
-
|
3,683 |
-
|
1,088,972 |
29
|
1,001,871 |
29
|
||||||||||||||||
Taxes, fees and contributions
|
27,687 |
2
|
23,056 |
2
|
1,025,367 |
28
|
851,376 |
25
|
||||||||||||||||
Financial expenses and rents
|
94,464 |
9
|
141,586 |
14
|
547,055 |
15
|
673,431 |
20
|
||||||||||||||||
Dividends paid
|
627,424 |
55
|
525,402 |
52
|
629,417 |
17
|
527,260 |
16
|
||||||||||||||||
Retained earnings
|
383,585 |
34
|
323,362 |
32
|
388,447 |
11
|
327,526 |
10
|
||||||||||||||||
Value added distributed
|
1,137,176 |
100
|
1,017,089 |
100
|
3,679,258 |
100
|
3,381,464 |
100
|
1.
|
Operations
|
2.
|
Summary of significant accounting policies
|
a.
|
Recognition of income
|
b.
|
Cash and cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, acquired or incurred principally for the purpose of selling or repurchasing in the near term, and derivatives. The balances are stated at fair value. The interest earned, the exchange variation and changes in fair value are recognized in profit or loss.
|
•
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, and fixed maturities for which the entity has the positive intention and ability to hold to maturity. The interest earned and the foreign currency exchange variation are recognized in profit or loss, and balances are stated at acquisition cost plus the interest earned through the date of the financial statements, using the effective interest rate method.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories at initial recognition. The balances are stated at fair value and the interest earned and the foreign currency exchange variation are recognized in profit or loss. Differences between fair value and acquisition cost plus the interest earned are recognized in a specific account in the shareholders’ equity. Accumulated gains and losses recognized in the shareholders’ equity are reclassified to profit or loss in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in an active market, except: (i) those which the entity intends to sell immediately or in the near term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those for which the Company may not recover substantially all of its initial investment for reasons other than credit deterioration. The interest earned and the foreign currency exchange variation are recognized in profit or loss. The balances are stated at acquisition cost plus the interests, using the effective interest rate method. Loans and receivables include cash and banks, trade receivables, dividends receivable and other trade receivables.
|
•
|
Fair value hedge: derivative financial instrument used to hedge exposure to changes in the fair value of an item, attributable to a particular risk, which can affect the entity’s profit or loss.
|
•
|
Hedge accounting: In the initial designation of the fair value hedge, the relationship between the hedging instrument and the hedged item is documented, including the objectives of risk management, the strategy in conducting the transaction and the methods to be used to evaluate its effectiveness. Once the fair value hedge has been qualified as effective, the hedge item is also measured at fair value. Gains and losses from hedge instruments and hedge items are recognized in profit or loss. The hedge accounting must be discontinued when the hedge becomes ineffective.
|
d.
|
Trade receivables
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, plant and equipment
|
h.
|
Leases
|
•
|
Finance leases
|
•
|
Operating leases
|
i.
|
Intangible assets
|
•
|
Goodwill is carried net of accumulated amortization as of December 31, 2008, when it ceased to be amortized. Goodwill generated since January 1, 2009 is shown as intangible asset corresponding to the positive difference between the amount paid or payable to the seller and the fair value of the identified assets and liabilities assumed of the acquired entity, and is tested annually for impairment. Goodwill is allocated to the respective cash generating units (“CGU”) for impairment testing purposes.
|
•
|
Bonus disbursements as provided in Ipiranga’s agreements with reseller service stations and major consumers are recognized as distribution rights when paid and amortized using the straight-line method according to the term of the agreement.
|
•
|
Other intangible assets acquired from third parties, such as software, technology and commercial property rights, are measured at the total acquisition cost and amortized using straight-line method, for the periods mentioned in Note 13, taking into account their useful life, which is reviewed annually.
|
j.
|
Other assets
|
k.
|
Financial liabilities
|
l.
|
Income and social contribution taxes on income
|
m.
|
Provision for assets retirement obligation – fuel tanks
|
n.
|
Provisions for tax, civil and labor risks
|
o.
|
Post-employment benefits
|
p.
|
Other liabilities
|
q.
|
Foreign currency transactions
|
r.
|
Basis for translation of financial statements of foreign subsidiaries
|
Subsidiary
|
Functional currency
|
Location
|
Oxiteno México S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Industriales de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno USA LLC
|
U.S. Dollar
|
United States
|
Oxiteno Andina, C.A.
|
Bolivar Forte
|
Venezuela
|
American Chemical I.C.S.A.
|
U.S. Dollar
|
Uruguay
|
s.
|
Use of estimates, assumptions and judgments
|
t.
|
Impairment of assets
|
u.
|
Adjustment to present value
|
v.
|
Statements of value added
|
w.
|
New and revised standards in issue but not yet effective
|
Related
CPC
|
Effective
date
|
||
• Consolidated financial statements – IFRS 10 and transition guidance (1)
|
CPC 36(R3)
|
2013
|
|
• Joint arrangements – IFRS 11 and transition guidance (1)
|
CPC 19(R2)
|
2013
|
|
• Disclosure of interests in other entities– IFRS 12 and transition guidance (1)
|
CPC 45
|
2013
|
|
• Amendments to IAS 27 – Separate financial statements (1)
|
CPC 35(R2)
|
2013
|
|
• Amendments to IAS 28 – Investments in associates and joint ventures (1)
|
CPC 18(R2)
|
2013
|
|
• Amendments to IAS 19 – Employee benefits (2)
|
CPC 33(R1)
|
2013
|
|
• Amendments to IFRS 7 – Financial instruments: offsetting financial
assets and liabilities (3) (4)
|
2013
|
||
• Fair value measurement – IFRS 13 (3)
|
CPC 46
|
2013
|
|
• Amendments to IAS 1 – Presentation of financial statements: other
comprehensive income (3) (4)
|
2013
|
||
• Amendments to IAS 32 – Financial instruments: presentation (4)
|
2014
|
||
• IFRS 9 – Financial instruments’ classification and measurement (4)
|
2015
|
(1)
|
For 2013, the Company and its subsidiaries expect that the adoption of IFRS 11 - Joint arrangements will impact the financial statements. The investments in RPR, Maxfácil Participações S.A. (“Maxfácil”), União Vopak Armazéns Gerais Ltda. (“União Vopak”) and ConectCar Soluções de Mobilidade Eletrônica S.A. (“Conectcar”) will no longer be proportionally consolidated and will be accounted for using the equity method. IFRS 10 - Consolidated financial statements, IFRS 12 - Disclosure of interests in other entities, amendments to IAS 27 - Separate financial statements and amendments to IAS 28 - Investments in associates and joint ventures, must be adopted in conjunction with IFRS 11, and do not produce impact on the financial statements of the Company and its subsidiaries.
|
(2)
|
The Company and its subsidiaries estimate that the amendments to IAS 19 - Employee benefits will impact the financial statements. Currently, the Company and its subsidiaries recognize actuarial gains and losses in income and, from 2013, actuarial gains and losses will be recognized in shareholders’equity as other comprehensive income. In 2012, the actuarial losses recognized in income in the amount of R$ 13,501, will be reversed from income and will be presented in shareholders' equity, net of deferred IRPJ and CSLL.
|
IFRS 11
effects
|
IAS 19
effects
|
|||||||
Current assets
|
(43,532 | ) | - | |||||
Non-current assets
|
(11,814 | ) | 4,975 | |||||
Total assets
|
(55,346 | ) | 4,975 | |||||
Current liabilities
|
(28,202 | ) | - | |||||
Non-current liabilities
|
(27,144 | ) | 14,633 | |||||
Shareholders’ equity
|
- | (9,658 | ) | |||||
Total liabilities and shareholders’ equity
|
(55,346 | ) | 4,975 |
IFRS 11
effects
|
IAS 19
effects
|
|||||||
Net revenue from sales and services
|
(50,498 | ) | - | |||||
Cost of products and services sold
|
29,063 | - | ||||||
Selling and marketing, general and administrative
and other operating income, net
|
6,917 | 13,501 | ||||||
Financial income, net
|
(7,826 | ) | - | |||||
Income and social contribution taxes
|
12,074 | (4,590 | ) | |||||
Share of profit of associates
|
10,290 | - | ||||||
Net income for the year
|
- | 8,911 |
IFRS 11
effects
|
IAS 19
effects
|
|||||||
Net cash provided by operating activities
|
(20,771 | ) | - | |||||
Net cash used in investing activities
|
7,774 | - | ||||||
Net cash used in financing activities
|
9,508 | - | ||||||
Increase in cash and cash equivalents
|
(3,489 | ) | - | |||||
Cash and cash equivalents at the beginning of the year
|
(25,448 | ) | - | |||||
Cash and cash equivalents at the end of the year
|
(28,937 | ) | - |
(3)
|
Amendments to IFRS 7 - Disclosures - offsetting financial assets and liabilities, amendments to IAS 1 - Presentation of other comprehensive income and the adoption of IFRS 13 - Fair value measurement will not produce an impact on the financial statements of the Company and its subsidiaries.
|
(4)
|
CPC has not yet issued pronouncements equivalent to these IAS/IFRS, but is expected to do so before the date they become effective. The early adoption of IFRS pronouncements is subject to prior approval by the CVM.
|
x.
|
Authorization for issuance of the financial statements
|
3.
|
Principles of consolidation and investments in subsidiaries
|
% interest in the share
|
|||||||||||||||||
2012
|
2011
|
||||||||||||||||
Control
|
Control
|
||||||||||||||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100 | - | 100 | - | ||||||||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
- | 50 | - | 50 | ||||||||||||
Temmar- Terminal Marítimo do Maranhão S.A.
|
Brazil
|
- | 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 | ||||||||||||
American Chemical I.C.S.A.
|
Uruguay
|
- | 100 | - | - | ||||||||||||
Barrington S.L.
|
Spain
|
- | 100 | - | 100 | ||||||||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
- | 100 | - | 100 | ||||||||||||
Oxiteno USA LLC
|
United States
|
- | 100 | - | 100 | ||||||||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Andina, C.A.
|
Venezuela
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Europe SPRL
|
Belgium
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Colombia S.A.S
|
Colombia
|
- | 100 | - | 100 | ||||||||||||
Oxiteno Shanghai Trading LTD.
|
China
|
- | 100 | - | - | ||||||||||||
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 | ||||||||||||
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A. (*)
|
Brazil
|
- | 50 | - | - | ||||||||||||
Companhia Ultragaz S.A.
|
Brazil
|
- | 99 | - | 99 | ||||||||||||
Distribuidora de Gás LP Azul S.A.
|
Brazil
|
- | - | - | 100 | ||||||||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Utingás Armazenadora S.A.
|
Brazil
|
- | 57 | - | 57 | ||||||||||||
LPG International Inc.
|
Cayman Islands
|
- | 100 | - | 100 | ||||||||||||
Imaven Imóveis Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
- | 100 | - | 100 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33 | - | 33 | - |
(*)
|
The Company and its subsidiaries maintain a shared equity interest in these companies, whose bylaws establish joint control. These joint ventures are recognized by the Company and its subsidiaries using proportionate consolidation, as allowed by IAS 31 (CPC 19 (R1)). RPR is primarily engaged in oil refining, Maxfácil is primarily engaged in the management of Ipiranga-branded credit cards, and União Vopak is primarily engaged in liquid bulk storage in the port of Paranaguá. ConectCar is a joint venture with Odebrecht TransPort Participações, formed in November 2012, and is engaged in electronic payment of tolls, parking and fuel, with start-up scheduled for the first quarter of 2013 in the State of São Paulo.
|
a)
|
Business combination – acquisition of American Chemical I.C.S.A.
|
Current assets
|
Current liabilities
|
||||||||
Cash and cash equivalents
|
7,147 |
Loans
|
32,481 | ||||||
Trade receivables
|
31,169 |
Trade payables
|
32,443 | ||||||
Inventories
|
35,526 |
Salaries and related charges
|
3,431 | ||||||
Recoverable taxes
|
3,163 |
Other
|
1,869 | ||||||
Other
|
1,906 | 70,224 | |||||||
78,911 | |||||||||
Non-current assets
|
Non-current liabilities
|
||||||||
Property, plant and equipment
|
43,614 |
Loans
|
7,362 | ||||||
Intangible assets
|
104 | ||||||||
Deferred income and social contribution taxes
|
7,465 | ||||||||
Temporary goodwill
|
54,927 | ||||||||
106,110 |
Total liabilities assumed
|
77,586 | |||||||
Total assets acquired and goodwill
|
185,021 |
Consideration transferred
|
107,435 | ||||||
2012
|
||||
Net revenue from sales and services
|
53,947,270 | |||
Operating income
|
1,708,005 | |||
Net income for the year
|
1,016,615 | |||
Earnings per share basic - whole R$ (see Note 29)
|
1.8910 | |||
Earnings per share diluted - whole R$ (see Note 29)
|
1.8833 |
b)
|
Business combination – acquisition of Temmar - Terminal Marítimo do Maranhão S.A.
|
Current assets
|
Current liabilities
|
||||||||
Cash and cash equivalents
|
1,768 |
Loans
|
755 | ||||||
Trade receivables
|
1,099 |
Trade payables
|
193 | ||||||
Recoverable taxes
|
3,738 |
Salaries and related charges
|
301 | ||||||
Other
|
307 |
Taxes payable
|
371 | ||||||
6,912 | 1,620 | ||||||||
Non-current assets
|
Non-current liabilities
|
||||||||
Financial investments
|
3,426 |
Loans
|
45,676 | ||||||
Deferred income and social contribution taxes
|
11,862 |
Provision for tax, civil and labor
risks
|
203 | ||||||
Property, plant and equipment
|
88,361 |
Related parties
|
49,982 | ||||||
Intangible assets
|
21,243 |
Contingent consideration
|
12,000 | ||||||
Other
|
2,092 | 107,861 | |||||||
Goodwill
|
43,781 | ||||||||
170,765 |
Total liabilities assumed
|
109,481 | |||||||
Total assets acquired and goodwill
|
177,677 |
Consideration transferred
|
68,196 |
2012
|
||||
Net revenue from sales and services
|
53,932,190 | |||
Operating income
|
1,712,426 | |||
Net income for the year
|
1,014,026 | |||
Earnings per share basic - whole R$ (see Note 29)
|
1.8861 | |||
Earnings per share diluted - whole R$ (see Note 29)
|
1.8785 |
c)
|
Business combination – acquisition of Repsol Gás Brasil S.A.
|
Current assets
|
Current liabilities
|
||||||||
Cash and cash equivalents
|
2,151 |
Trade payables
|
3,838 | ||||||
Trade receivables
|
2,875 |
Salaries and related charges
|
1,521 | ||||||
Inventories
|
995 |
Other
|
67 | ||||||
Prepaid expenses
|
1,596 | 5,426 | |||||||
Recoverable taxes
|
1,092 | ||||||||
Other
|
360 | ||||||||
9,069 | |||||||||
Non-current assets
|
Non-current liabilities
|
||||||||
Property, plant and equipment
|
22,026 |
Provision for tax, civil and
|
|||||||
Intangible assets
|
11,625 |
labor risks
|
1,140 | ||||||
Other
|
265 | ||||||||
Goodwill
|
13,403 | ||||||||
47,319 |
Total liabilities assumed
|
6,566 | |||||||
Total assets acquired and goodwill
|
56,388 |
Consideration transferred
|
49,822 |
2011
|
||||
Net revenue from sales and services
|
48,708,540 | |||
Operating income
|
1,451,106 | |||
Net income for the year
|
854,182 | |||
Earnings per share basic - whole R$ (see Note 29)
|
1.5883 | |||
Earnings per share diluted - whole R$ (see Note 29)
|
1.5822 |
4.
|
Cash and cash equivalents and financial investments
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Cash and bank deposits
|
||||||||||||||||
In local currency
|
173 | 71 | 36,088 | 78,077 | ||||||||||||
In foreign currency
|
- | - | 43,866 | 29,523 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
76,808 | 178,601 | 1,940,852 | 1,668,178 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 29,245 | 15,176 | ||||||||||||
Total cash and cash equivalents
|
76,981 | 178,672 | 2,050,051 | 1,790,954 |
·
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
216 | 52,902 | 641,974 | 638,879 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 290,636 | 259,091 | ||||||||||||
Currency and interest rate hedging instruments (a)
|
- | - | 179,056 | 93,403 | ||||||||||||
Total financial investments
|
216 | 52,902 | 1,111,666 | 991,373 | ||||||||||||
Current
|
216 | 52,902 | 962,136 | 916,936 | ||||||||||||
Non-current
|
- | - | 149,530 | 74,437 |
5.
|
Trade receivables (Consolidated)
|
2012
|
2011
|
|||||||
Domestic customers
|
2,131,093 | 1,885,901 | ||||||
Reseller financing - Ipiranga
|
276,937 | 239,588 | ||||||
Foreign customers
|
164,943 | 135,098 | ||||||
(-) Allowance for doubtful accounts
|
(128,816 | ) | (116,454 | ) | ||||
Total
|
2,444,157 | 2,144,133 | ||||||
Current
|
2,306,798 | 2,026,417 | ||||||
Non-current
|
137,359 | 117,716 |
Total
|
Current
|
Past due
less than 30 days
|
Past due
31-60 days
|
Past due
61-90 days
|
Past due
91-180 days
|
Past due
more than 180 days
|
||||||||||||||||||||||
2012
|
2,572,973 | 2,270,909 | 81,666 | 18,463 | 8,932 | 25,885 | 167,118 | |||||||||||||||||||||
2011
|
2,260,587 | 1,994,399 | 80,635 | 18,088 | 5,788 | 14,944 | 146,733 |
Balance at December 31, 2010
|
119,932 | |||
Repsol acquisition
|
520 | |||
Additions
|
19,766 | |||
Write-offs
|
(23,764 | ) | ||
Balance at December 31, 2011
|
116,454 | |||
Additions
|
20,616 | |||
Write-offs
|
(8,254 | ) | ||
Balance at December 31, 2012
|
128,816 |
6.
|
Inventories (Consolidated)
|
2012
|
2011
|
|||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
|||||||||||||||||||
Finished goods
|
262,667 | (6,314 | ) | 256,353 | 272,377 | (14,605 | ) | 257,772 | ||||||||||||||||
Work in process
|
3,619 | - | 3,619 | 2,841 | - | 2,841 | ||||||||||||||||||
Raw materials
|
208,446 | (297 | ) | 208,149 | 197,982 | (114 | ) | 197,868 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
36,820 | - | 36,820 | 41,147 | - | 41,147 | ||||||||||||||||||
Fuels, lubricants and greases
|
630,439 | (635 | ) | 629,804 | 633,035 | (710 | ) | 632,325 | ||||||||||||||||
Consumable materials and
bottles for resale
|
65,049 | (1,197 | ) | 63,852 | 58,126 | (1,696 | ) | 56,430 | ||||||||||||||||
Advances to suppliers
|
74,378 | - | 74,378 | 89,103 | - | 89,103 | ||||||||||||||||||
Properties for resale
|
26,832 | - | 26,832 | 32,646 | - | 32,646 | ||||||||||||||||||
1,308,250 | (8,443 | ) | 1,299,807 | 1,327,257 | (17,125 | ) | 1,310,132 |
Balance in 2010
|
14,024 | |||
Additions of realizable value adjustment
|
3,989 | |||
Recoveries of obsolescence and other losses
|
(888 | ) | ||
Balance in 2011
|
17,125 | |||
Recoveries of realizable value adjustment
|
(8,141 | ) | ||
Recoveries of obsolescence and other losses
|
(541 | ) | ||
Balance in 2012
|
8,443 |
2012
|
2011
|
|||||||
Realizable value adjustment
|
5,410 | 13,551 | ||||||
Obsolescence and other losses
|
3,033 | 3,574 | ||||||
Total
|
8,443 | 17,125 |
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
IRPJ and CSLL
|
89,265 | 88,591 | 191,220 | 177,244 | ||||||||||||
ICMS
|
- | - | 198,589 | 178,202 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (61,717 | ) | (41,146 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Note 2.u)
|
- | - | (747 | ) | (3,007 | ) | ||||||||||
PIS and COFINS
|
- | 21 | 159,819 | 211,332 | ||||||||||||
Value-Added Tax (IVA) of
subsidiaries Oxiteno Mexico,
Oxiteno Andina and American
Chemical
|
- | - | 32,626 | 19,513 | ||||||||||||
Excise tax - IPI
|
- | - | 4,117 | 3,552 | ||||||||||||
Other
|
- | - | 8,364 | 6,216 | ||||||||||||
Total
|
89,265 | 88,612 | 532,271 | 551,906 | ||||||||||||
Current
|
63,266 | 48,706 | 483,201 | 470,511 | ||||||||||||
Non-current
|
25,999 | 39,906 | 49,070 | 81,395 |
Balance in 2010
|
56,130 | |||
Reversals
|
(7,114 | ) | ||
Write-offs
|
(7,870 | ) | ||
Balance in 2011
|
41,146 | |||
Additions
|
23,473 | |||
Write-offs
|
(2,902 | ) | ||
Balance in 2012
|
61,717 |
8.
|
Related parties
|
a.
|
Related parties
|
·
|
Parent company
|
Assets
|
Financial income
|
|||||||||||||||
Trade receivables
|
Debentures
|
Total
|
||||||||||||||
Companhia Ultragaz S.A.
|
7,293 | - | 7,293 | - | ||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
3,003 | - | 3,003 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
858 | - | 858 | - | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
3,861 | 766,297 | 770,158 | 94,091 | ||||||||||||
Total in 2012
|
15,015 | 766,297 | 781,312 | 94,091 |
Assets
|
Financial income
|
|||||||||||||||
Trade receivables
|
Debentures
|
Total
|
||||||||||||||
Companhia Ultragaz S.A.
|
955 | - | 955 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
2,867 | - | 2,867 | - | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
- | 775,709 | 775,709 | 128,577 | ||||||||||||
Total in 2011
|
3,822 | 775,709 | 779,531 | 128,577 |
·
|
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Braskem S.A. (*)
|
- | - | - | 18,200 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 571 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 559 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368 | - | - | 926 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras (*)
|
- | - | - | 573,485 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,046 | - | - | ||||||||||||
Braskem Qpar S.A. (*)
|
- | - | - | 2,427 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (**)
|
- | - | - | 275 | ||||||||||||
Other
|
490 | 826 | 295 | - | ||||||||||||
Total in 2012
|
10,858 | 3,872 | 1,425 | 595,313 |
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Braskem S.A. (*)
|
- | - | - | 9,105 | ||||||||||||
Copagaz Distribuidora de Gas Ltda.
|
- | - | 450 | - | ||||||||||||
Liquigás Distribuidora S.A.
|
- | - | 159 | - | ||||||||||||
Oxicap Indústria de Gases Ltda.
|
9,654 | - | - | 965 | ||||||||||||
Petróleo Brasileiro S.A. – Petrobras (*)
|
- | - | - | 394,908 | ||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
- | 3,145 | - | - | ||||||||||||
Quattor Participações S.A., current Braskem Qpar S.A. (*)
|
- | - | - | 4,803 | ||||||||||||
Refinaria de Petróleo Riograndense S.A. (**)
|
- | - | - | 204 | ||||||||||||
Other
|
490 | 826 | 328 | - | ||||||||||||
Total in 2011
|
10,144 | 3,971 | 937 | 409,985 |
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A. (*)
|
27,217 | 765,749 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
4,528 | - | ||||||
Liquigás Distribuidora S.A.
|
5,781 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
6 | 12,844 | ||||||
Petróleo Brasileiro S.A. – Petrobras (*)
|
20,574 | 33,279,273 | ||||||
Braskem Qpar S.A. (*)
|
5,200 | 231,540 | ||||||
Refinaria de Petróleo Riograndense S.A. (**)
|
- | 17,246 | ||||||
Others
|
2,975 | - | ||||||
Total in 2012
|
66,281 | 34,306,652 |
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Braskem S.A. (*)
|
23,401 | 689,463 | ||||||
Copagaz Distribuidora de Gas Ltda.
|
4,940 | - | ||||||
Liquigás Distribuidora S.A.
|
6,021 | - | ||||||
Oxicap Indústria de Gases Ltda.
|
6 | 11,221 | ||||||
Petróleo Brasileiro S.A. – Petrobras (*)
|
24,760 | 28,822,978 | ||||||
Quattor Participações S.A., current Braskem Qpar S.A. (*)
|
- | 175,069 | ||||||
Refinaria de Petróleo Riograndense S.A. (**)
|
- | 122,304 | ||||||
Others
|
3,476 | - | ||||||
Total in 2011
|
62,604 | 29,821,035 |
(*)
|
See Note 15 for further information on the relationship of these suppliers with the Company and its subsidiaries.
|
(**)
|
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 executives - Compensation (Consolidated)
|
c.
|
Deferred Stock Plan
|
Grant date
|
Number of shares granted
|
Vesting period
|
Market price of shares on the grant date
(in R$ per share)
|
Total compensation costs, including taxes
|
Accumulated recognized compensation costs
|
Accumulated unrecognized compensation costs
|
|||||||||||||||
November 7, 2012
|
350,000 |
5 to 7 years
|
42.90 | 20,710 | (586 | ) | 20,124 | ||||||||||||||
December 14, 2011
|
120,000 |
5 to 7 years
|
31.85 | 5,272 | (971 | ) | 4,301 | ||||||||||||||
November 10, 2010
|
260,000 |
5 to 7 years
|
26.78 | 9,602 | (3,533 | ) | 6,069 | ||||||||||||||
December 16, 2009
|
250,000 |
5 to 7 years
|
20.75 | 7,155 | (3,747 | ) | 3,408 | ||||||||||||||
October 8, 2008
|
576,000 |
5 to 7 years
|
9.99 | 8,090 | (5,882 | ) | 2,208 | ||||||||||||||
December 12, 2007
|
106,640 |
5 to 7 years
|
16.17 | 3,570 | (3,062 | ) | 508 | ||||||||||||||
November 9, 2006
|
207,200 |
10 years
|
11.62 | 3,322 | (2,049 | ) | 1,273 | ||||||||||||||
December 14, 2005
|
93,600 |
10 years
|
8.21 | 1,060 | (751 | ) | 309 | ||||||||||||||
October 4, 2004
|
167,900 |
10 years
|
10.20 | 2,361 | (1,948 | ) | 413 | ||||||||||||||
December 18, 2003
|
239,200 |
10 years
|
7.58 | 2,501 | (2,272 | ) | 229 | ||||||||||||||
2,370,540 | 63,643 | (24,801 | ) | 38,842 |
Grant date
|
Number of
shares in 2011
|
Shares vested and transferred
|
Number of shares in 2012
|
|||||||||
December 12, 2007
|
160,000 | (53,360 | ) | 106,640 |
9.
|
Income and social contribution taxes
|
a.
|
Deferred income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for impairment of assets
|
- | - | 27,503 | 22,645 | ||||||||||||
Provisions for tax, civil and labor risks
|
6 | 690 | 110,563 | 105,160 | ||||||||||||
Provision for post-employment benefit (see Note 24.b)
|
- | - | 38,475 | 31,594 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 21,710 | 2,500 | ||||||||||||
Goodwill (see Note 13)
|
- | - | 134,598 | 220,668 | ||||||||||||
Provision for assets retirement obligation
|
- | - | 13,855 | 13,067 | ||||||||||||
Other provisions
|
37 | - | 61,120 | 61,494 | ||||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
- | - | 57,366 | 53,007 | ||||||||||||
Total
|
43 | 690 | 465,190 | 510,135 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 3,259 | 3,379 | ||||||||||||
Lease
|
- | - | 6,255 | 6,644 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 65,299 | 22,071 | ||||||||||||
Provision for goodwill/negative goodwill
|
- | - | 950 | 810 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 3,489 | 871 | ||||||||||||
Other provisions
|
- | - | 5,672 | 4,205 | ||||||||||||
Total
|
- | - | 84,924 | 37,980 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
37 | 190,604 | ||||||
From 1 to 2 years
|
- | 85,841 | ||||||
From 2 to 3 years
|
- | 46,536 | ||||||
From 3 to 5 years
|
6 | 48,222 | ||||||
From 5 to 7 years
|
- | 62,382 | ||||||
From 7 to 10 years
|
- | 31,605 | ||||||
43 | 465,190 |
b.
|
Reconciliation of income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Income before taxes and share of profit of subsidiaries and associates
|
14,512 | 21,668 | 1,446,430 | 1,155,495 | ||||||||||||
Statutory tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at the statutory tax rates
|
(4,934 | ) | (7,367 | ) | (491,786 | ) | (392,868 | ) | ||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Operating provisions and nondeductible expenses/nontaxable revenues
|
9 | 1,848 | (343 | ) | 38,516 | |||||||||||
Adjustment to estimated income
|
- | - | 25,919 | 26,083 | ||||||||||||
Interest on equity
|
(22,132 | ) | (18,851 | ) | - | - | ||||||||||
Other adjustments
|
339 | 33 | (5,988 | ) | (823 | ) | ||||||||||
Income and social contribution taxes before tax incentives
|
(26,718 | ) | (24,337 | ) | (472,198 | ) | (329,092 | ) | ||||||||
Tax incentives - SUDENE
|
- | - | 43,442 | 28,192 | ||||||||||||
Income and social contribution taxes in the income statement
|
(26,718 | ) | (24,337 | ) | (428,756 | ) | (300,900 | ) | ||||||||
Current
|
(26,071 | ) | (24,842 | ) | (364,952 | ) | (243,241 | ) | ||||||||
Deferred
|
(647 | ) | 505 | (107,246 | ) | (85,851 | ) | |||||||||
Tax incentives - SUDENE
|
- | - | 43,442 | 28,192 |
c.
|
Tax incentives - SUDENE
|
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75
|
2016
|
Bahiana Distribuidora de Gás Ltda.
|
Caucaia base (*)
|
75
|
2012
|
Mataripe base
|
75
|
2013
|
|
Aracaju base
|
75
|
2017
|
|
Suape base
|
75
|
2018
|
|
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal (*)
|
75
|
2012
|
Suape terminal
|
75
|
2020
|
|
Oleoquímica Indústria e Comércio de
Produtos Químicos Ltda. (**)
|
Camaçari plant
|
75
|
2022
|
d.
|
Income and social contribution taxes carryforwards
|
10.
|
Prepaid expenses (Consolidated)
|
2012
|
2011
|
|||||||
Rents
|
60,931 | 49,937 | ||||||
Deferred Stock Plan, net (see Note 8.c)
|
31,438 | 21,066 | ||||||
Software maintenance
|
11,187 | 16,233 | ||||||
Insurance premiums
|
15,716 | 10,149 | ||||||
Advertising and publicity
|
6,218 | 3,589 | ||||||
Purchases of meal and transportation tickets
|
4,545 | 4,670 | ||||||
Taxes and other prepaid expenses
|
4,857 | 3,775 | ||||||
134,892 | 109,419 | |||||||
Current
|
54,036 | 40,221 | ||||||
Non-current
|
80,856 | 69,198 |
11.
|
Investments
|
a.
|
Subsidiaries and joint-ventures (Parent company)
|
2012
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Assets
|
1,008,765 | 3,142,610 | 8,934,599 | 229,328 | ||||||||||||
Liabilities
|
19,921 | 789,697 | 6,493,500 | 169,820 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
988,844 | 2,352,973 | 2,441,115 | 59,508 | ||||||||||||
Net revenue from sales and services
|
- | 926,254 | 46,745,615 | 147,633 | ||||||||||||
Net income for the year after adjustment for intercompany unrealized profits
|
74,106 | 169,305 | 775,938 | 11,980 |
2011
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Assets
|
810,547 | 2,927,945 | 7,773,605 | 198,991 | ||||||||||||
Liabilities
|
29,664 | 721,148 | 5,489,165 | 142,058 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits
|
780,883 | 2,206,872 | 2,284,440 | 56,933 | ||||||||||||
Net revenue from sales and services
|
- | 807,976 | 42,114,723 | 212,375 | ||||||||||||
Net income for the year after adjustment for intercompany unrealized profits
|
68,934 | 109,336 | 668,359 | 14,468 |
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
||||||||||||||||
Balance in 2010
|
711,949 | 1,787,702 | 2,423,534 | 15,982 | 4,939,167 | |||||||||||||||
Share of profit of subsidiaries
|
68,934 | 109,336 | 668,359 | 4,804 | 851,433 | |||||||||||||||
Dividends and interest on equity (gross)
|
- | (25,935 | ) | (307,392 | ) | (2,811 | ) | (336,138 | ) | |||||||||||
Capital increase
|
- | 320,000 | - | - | 320,000 | |||||||||||||||
Capital reduction
|
- | - | (500,000 | ) | - | (500,000 | ) | |||||||||||||
Tax liabilities on equity-
method revaluation reserve
|
- | - | (130 | ) | - | (130 | ) | |||||||||||||
Valuation adjustment of subsidiaries
|
- | 1,590 | 77 | 929 | 2,596 | |||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | 14,171 | - | - | 14,171 | |||||||||||||||
Balance in 2011
|
780,883 | 2,206,872 | 2,284,440 | 18,904 | 5,291,099 | |||||||||||||||
Share of profit of subsidiaries
|
74,106 | 169,305 | 775,938 | 3,866 | 1,023,215 | |||||||||||||||
Dividends and interest on equity (gross)
|
(16,145 | ) | (40,149 | ) | (619,136 | ) | (3,011 | ) | (678,441 | ) | ||||||||||
Capital increase
|
150,000 | - | - | - | 150,000 | |||||||||||||||
Tax liabilities on equity-
method revaluation reserve
|
- | - | (59 | ) | - | (59 | ) | |||||||||||||
Valuation adjustment of subsidiaries
|
- | (102 | ) | (68 | ) | - | (170 | ) | ||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | 17,047 | - | - | 17,047 | |||||||||||||||
Balance in 2012
|
988,844 | 2,352,973 | 2,441,115 | 19,759 | 5,802,691 |
2012
|
2011
|
|||||||
Current assets
|
45,732 | 37,385 | ||||||
Non-current assets
|
30,414 | 28,688 | ||||||
Current liabilities
|
29,243 | 11,850 | ||||||
Non-current liabilities
|
27,144 | 35,319 | ||||||
Shareholders’ equity
|
19,759 | 18,904 | ||||||
Net revenue from sales and services
|
49,020 | 70,517 | ||||||
Costs and operating expenses
|
(36,632 | ) | (68,568 | ) | ||||
Operating income
|
12,388 | 1,949 | ||||||
Net financial income and income and social contribution taxes
|
(8,522 | ) | 2,855 | |||||
Net income for the year
|
3,866 | 4,804 |
b.
|
Associates (Consolidated)
|
Movements in investments
|
||||||||||||||||
Transportadora
Sulbrasileira
de Gás S.A.
|
Oxicap
Indústria de
Gases Ltda.
|
Química da
Bahia
Indústria e
Comércio S.A.
|
Total
|
|||||||||||||
Balance in 2010
|
6,668 | 2,075 | 3,722 | 12,465 | ||||||||||||
Dividends received
|
(31 | ) | - | - | (31 | ) | ||||||||||
Share of profit (loss) of associates
|
191 | 30 | (29 | ) | 192 | |||||||||||
Balance in 2011
|
6,828 | 2,105 | 3,693 | 12,626 | ||||||||||||
Dividends received
|
(146 | ) | - | - | (146 | ) | ||||||||||
Share of profit (loss) of associates
|
332 | (85 | ) | (57 | ) | 190 | ||||||||||
Balance in 2012
|
7,014 | 2,020 | 3,636 | 12,670 |
2012
|
||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||
Current assets
|
8,074 | 15,300 | 207 | 364 | 30 | |||||||||||||||
Non-current assets
|
20,881 | 88,938 | 9,745 | 678 | 3,150 | |||||||||||||||
Current liabilities
|
565 | 7,712 | - | 15 | 92 | |||||||||||||||
Non-current liabilities
|
332 | 88,446 | 2,682 | 1,708 | 3,972 | |||||||||||||||
Shareholders’ equity
|
28,058 | 8,080 | 7,270 | (681 | ) | (884 | ) | |||||||||||||
Net revenue from sales and
services
|
5,150 | 32,301 | - | - | - | |||||||||||||||
Costs, operating expenses and
income
|
(3,932 | ) | (32,384 | ) | (78 | ) | (141 | ) | 356 | |||||||||||
Net financial income and income
and social contribution taxes
|
110 | (256 | ) | (36 | ) | 8 | (33 | ) | ||||||||||||
Net income (loss) for the year
|
1,328 | (339 | ) | (114 | ) | (133 | ) | 323 | ||||||||||||
Number of shares or units held
|
20,124,996 | 156 | 1,493,120 | 3,000 | 1,384,308 | |||||||||||||||
% of capital held
|
25 | 25 | 50 | 33 | 33 |
2011
|
||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda. |
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||
Current assets
|
6,282 | 11,049 | 774 | 332 | 25 | |||||||||||||||
Non-current assets
|
22,032 | 93,310 | 8,836 | 842 | 3,132 | |||||||||||||||
Current liabilities
|
668 | 6,638 | - | 13 | 61 | |||||||||||||||
Non-current liabilities
|
332 | 89,301 | 2,226 | 1,708 | 4,304 | |||||||||||||||
Shareholders’equity
|
27,314 | 8,420 | 7,384 | (547 | ) | (1,208 | ) | |||||||||||||
Net revenue from sales and
services
|
3,879 | 27,557 | - | - | - | |||||||||||||||
Costs, operating expenses and
income
|
(3,620 | ) | (27,342 | ) | (96 | ) | (133 | ) | (225 | ) | ||||||||||
Net financial income and income
and social contribution taxes
|
357 | (93 | ) | 38 | 42 | (5 | ) | |||||||||||||
Net income (loss) for the year
|
616 | 122 | (58 | ) | (91 | ) | (230 | ) | ||||||||||||
Number of shares or units held
|
20,124,996 | 156 | 1,493,120 | 3,000 | 1,384,308 | |||||||||||||||
% of capital held
|
25 | 25 | 50 | 33 | 33 |
12.
|
Property, plant and equipment (Consolidated)
|
Weighted average useful life (years)
|
Balance
in 2011
|
Additions
|
Deprecia-tion
|
Transfer
|
Write-offs
|
Temmar acquisition
|
American Chemical acquisition
|
Effect of foreign currency exchange rate variation
|
Balance
in 2012
|
|||||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||||||
Land
|
- | 356,012 | 39,621 | - | 20,411 | (11,384 | ) | - | 171 | 938 | 405,769 | |||||||||||||||||||||||||||||
Buildings
|
28 | 1,098,278 | 9,724 | - | 56,876 | (24,120 | ) | - | 10,599 | 5,969 | 1,157,326 | |||||||||||||||||||||||||||||
Leasehold improvements
|
13 | 405,054 | 6,649 | - | 68,202 | (1,256 | ) | 31,749 | 29 | (1 | ) | 510,426 | ||||||||||||||||||||||||||||
Machinery and equipment
|
13 | 3,178,694 | 79,205 | - | 136,834 | (10,740 | ) | 60,257 | 34,851 | 47,320 | 3,526,421 | |||||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14 | 1,639,532 | 130,303 | - | 67,223 | (20,267 | ) | - | - | - | 1,816,791 | |||||||||||||||||||||||||||||
LPG tanks and bottles
|
12 | 415,905 | 65,843 | - | 31 | (40,773 | ) | - | - | - | 441,006 | |||||||||||||||||||||||||||||
Vehicles
|
9 | 192,163 | 15,044 | - | 10,031 | (19,079 | ) | 77 | 292 | 383 | 198,911 | |||||||||||||||||||||||||||||
Furniture and utensils
|
8 | 110,806 | 4,716 | - | 473 | (149 | ) | 238 | 1,164 | 1,704 | 118,952 | |||||||||||||||||||||||||||||
Construction in progress
|
- | 232,054 | 397,777 | - | (348,598 | ) | (887 | ) | - | 14,769 | 3,298 | 298,413 | ||||||||||||||||||||||||||||
Advances to suppliers
|
- | 11,482 | 15,102 | - | (13,701 | ) | (2 | ) | - | - | - | 12,881 | ||||||||||||||||||||||||||||
Imports in progress
|
- | 166 | 84 | - | (105 | ) | - | - | 40 | (11 | ) | 174 | ||||||||||||||||||||||||||||
IT equipment
|
5 | 187,070 | 10,085 | - | 3,395 | (2,820 | ) | 306 | 195 | 237 | 198,468 | |||||||||||||||||||||||||||||
7,827,216 | 774,153 | - | 1,072 | (131,477 | ) | 92,627 | 62,110 | 59,837 | 8,685,538 | |||||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||||||
Buildings
|
(465,608 | ) | - | (35,872 | ) | (1,123 | ) | 11,220 | - | (2,563 | ) | (4,870 | ) | (498,816 | ) | |||||||||||||||||||||||||
Leasehold improvements
|
(212,492 | ) | - | (27,392 | ) | (66 | ) | 1,045 | (1,051 | ) | (28 | ) | - | (239,984 | ) | |||||||||||||||||||||||||
Machinery and equipment
|
(1,443,487 | ) | - | (207,474 | ) | (1,347 | ) | 6,292 | (3,060 | ) | (15,286 | ) | (45,830 | ) | (1,710,192 | ) | ||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(892,860 | ) | - | (95,113 | ) | 137 | 15,822 | - | - | - | (972,014 | ) | ||||||||||||||||||||||||||||
LPG tanks and bottles
|
(205,213 | ) | - | (25,990 | ) | (29 | ) | 14,525 | - | - | - | (216,707 | ) | |||||||||||||||||||||||||||
Vehicles
|
(96,127 | ) | - | (7,992 | ) | 366 | 14,838 | (29 | ) | (93 | ) | (292 | ) | (89,329 | ) | |||||||||||||||||||||||||
Furniture and utensils
|
(74,338 | ) | - | (8,492 | ) | 372 | 124 | (29 | ) | (426 | ) | (1,572 | ) | (84,361 | ) | |||||||||||||||||||||||||
IT equipment
|
(156,488 | ) | - | (12,212 | ) | (38 | ) | 2,167 | (97 | ) | (100 | ) | (135 | ) | (166,903 | ) | ||||||||||||||||||||||||
(3,546,613 | ) | - | (420,537 | ) | (1,728 | ) | 66,033 | (4,266 | ) | (18,496 | ) | (52,699 | ) | (3,978,306 | ) | |||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||||||
Land
|
(197 | ) | - | - | - | - | - | - | - | (197 | ) | |||||||||||||||||||||||||||||
Machinery and equipment
|
(1,475 | ) | (4,195 | ) | - | - | 54 | - | - | - | (5,616 | ) | ||||||||||||||||||||||||||||
IT equipment
|
- | (3 | ) | - | - | - | - | - | - | (3 | ) | |||||||||||||||||||||||||||||
Furniture and utensils
|
- | (10 | ) | - | - | - | - | - | - | (10 | ) | |||||||||||||||||||||||||||||
(1,672 | ) | (4,208 | ) | - | - | 54 | - | - | - | (5,826 | ) | |||||||||||||||||||||||||||||
Net amount
|
4,278,931 | 769,945 | (420,537 | ) | (656 | ) | (65,390 | ) | 88,361 | 43,614 | 7,138 | 4,701,406 |
Weighted average useful life (years)
|
Balance
in 2010
|
Additions
|
Repsol acquisition
|
DNP
acquisition adjustment
|
Deprecia-tion
|
Transfer
|
Write-offs
|
Effect of foreign currency exchange rate variation
|
Balance
in 2011
|
|||||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||||||
Land
|
- | 375,669 | 6,750 | - | - | - | 6,419 | (33,428 | ) | 602 | 356,012 | |||||||||||||||||||||||||||||
Buildings
|
27 | 1,046,128 | 12,797 | - | 1,055 | - | 76,021 | (41,498 | ) | 3,775 | 1,098,278 | |||||||||||||||||||||||||||||
Leasehold improvements
|
13 | 372,760 | 12,164 | 338 | - | - | 25,916 | (6,128 | ) | 4 | 405,054 | |||||||||||||||||||||||||||||
Machinery and equipment
|
12 | 2,601,836 | 93,094 | 13,981 | - | - | 437,980 | (2,139 | ) | 33,942 | 3,178,694 | |||||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14 | 1,465,777 | 124,744 | - | 614 | - | 77,390 | (28,993 | ) | - | 1,639,532 | |||||||||||||||||||||||||||||
LPG tanks and bottles
|
13 | 362,882 | 67,509 | 15,976 | - | - | 4 | (30,466 | ) | - | 415,905 | |||||||||||||||||||||||||||||
Vehicles
|
8 | 173,408 | 28,992 | 5,914 | 167 | - | 12,390 | (28,402 | ) | (306 | ) | 192,163 | ||||||||||||||||||||||||||||
Furniture and utensils
|
7 | 105,795 | 6,156 | 188 | - | - | 1,250 | (2,821 | ) | 238 | 110,806 | |||||||||||||||||||||||||||||
Construction in progress
|
- | 422,471 | 353,111 | - | - | - | (536,695 | ) | (7,794 | ) | 961 | 232,054 | ||||||||||||||||||||||||||||
Advances to suppliers
|
- | 6,525 | 13,767 | - | - | - | (8,206 | ) | (606 | ) | 2 | 11,482 | ||||||||||||||||||||||||||||
Imports in progress
|
- | 340 | 455 | - | - | - | (629 | ) | - | - | 166 | |||||||||||||||||||||||||||||
IT equipment
|
5 | 178,296 | 10,378 | 293 | - | - | 1,385 | (3,324 | ) | 42 | 187,070 | |||||||||||||||||||||||||||||
7,111,887 | 729,917 | 36,690 | 1,836 | - | 93,225 | (185,599 | ) | 39,260 | 7,827,216 | |||||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||||||
Buildings
|
(436,875 | ) | - | - | - | (37,686 | ) | (10,335 | ) | 23,145 | (3,857 | ) | (465,608 | ) | ||||||||||||||||||||||||||
Leasehold improvements
|
(195,091 | ) | - | (175 | ) | - | (22,480 | ) | (99 | ) | 5,353 | - | (212,492 | ) | ||||||||||||||||||||||||||
Machinery and equipment
|
(1,130,575 | ) | - | (7,526 | ) | - | (186,323 | ) | (89,045 | ) | 1,386 | (31,404 | ) | (1,443,487 | ) | |||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(834,834 | ) | - | - | - | (81,388 | ) | 177 | 23,183 | 2 | (892,860 | ) | ||||||||||||||||||||||||||||
LPG tanks and bottles
|
(190,255 | ) | - | (3,802 | ) | - | (22,620 | ) | - | 11,464 | - | (205,213 | ) | |||||||||||||||||||||||||||
Vehicles
|
(109,346 | ) | - | (2,776 | ) | - | (6,044 | ) | (628 | ) | 22,745 | (78 | ) | (96,127 | ) | |||||||||||||||||||||||||
Furniture and utensils
|
(62,325 | ) | - | (121 | ) | - | (9,202 | ) | (2,931 | ) | 1,203 | (962 | ) | (74,338 | ) | |||||||||||||||||||||||||
IT equipment
|
(146,831 | ) | - | (264 | ) | - | (12,483 | ) | 167 | 2,951 | (28 | ) | (156,488 | ) | ||||||||||||||||||||||||||
(3,106,132 | ) | - | (14,664 | ) | - | (378,226 | ) | (102,694 | ) | 91,430 | (36,327 | ) | (3,546,613 | ) | ||||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||||||
Land
|
(197 | ) | - | - | - | - | - | - | - | (197 | ) | |||||||||||||||||||||||||||||
Machinery and equipment
|
(1,854 | ) | - | - | - | - | - | 379 | - | (1,475 | ) | |||||||||||||||||||||||||||||
(2,051 | ) | - | - | - | - | - | 379 | - | (1,672 | ) | ||||||||||||||||||||||||||||||
Net amount
|
4,003,704 | 729,917 | 22,026 | 1,836 | (378,226 | ) | (9,469 | ) | (93,790 | ) | 2,933 | 4,278,931 |
13.
|
Intangible assets (Consolidated)
|
Goodwill
|
Software
|
Technology
|
Commercial property rights
|
Distribution
rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance in 2010
|
714,391 | 68,187 | 12,011 | 12,466 | 535,081 | 3,475 | 1,345,611 | |||||||||||||||||||||
DNP acquisition adjustment
|
(21,805 | ) | - | - | - | 4,865 | - | (16,940 | ) | |||||||||||||||||||
Repsol acquisition
|
13,403 | - | - | - | 11,625 | - | 25,028 | |||||||||||||||||||||
Additions
|
- | 42,759 | - | - | 349,460 | - | 392,219 | |||||||||||||||||||||
Write-offs
|
- | (4 | ) | - | - | (577 | ) | (295 | ) | (876 | ) | |||||||||||||||||
Transferences
|
- | 463 | 8,562 | - | - | 444 | 9,469 | |||||||||||||||||||||
Amortization
|
- | (26,643 | ) | (4,973 | ) | (549 | ) | (183,386 | ) | (34 | ) | (215,585 | ) | |||||||||||||||
Effect of foreign currency
exchange rate variation
|
- | 28 | - | - | - | 223 | 251 | |||||||||||||||||||||
Balance in 2011
|
705,989 | 84,790 | 15,600 | 11,917 | 717,068 | 3,813 | 1,539,177 | |||||||||||||||||||||
Additions
|
- | 38,676 | - | - | 533,185 | 26,230 | (*) | 598,091 | ||||||||||||||||||||
Write-offs
|
- | - | - | - | - | (2 | ) | (2 | ) | |||||||||||||||||||
Transfer
|
- | 245 | - | - | (1,443 | ) | (19 | ) | (1,217 | ) | ||||||||||||||||||
Amortization
|
- | (30,359 | ) | (6,060 | ) | (549 | ) | (251,099 | ) | (80 | ) | (288,147 | ) | |||||||||||||||
Provision for loss
|
- | (4 | ) | - | - | - | - | (4 | ) | |||||||||||||||||||
Effect of foreign currency
exchange rate variation
|
- | 1,221 | - | - | - | (559 | ) | 662 | ||||||||||||||||||||
American Chemical acquisition
|
54,927 | 104 | - | - | - | - | 55,031 | |||||||||||||||||||||
Temmar acquisition
|
43,781 | - | - | - | 21,243 | - | 65,024 | |||||||||||||||||||||
Balance in 2012
|
804,697 | 94,673 | 9,540 | 11,368 | 1,018,954 | 29,383 | 1,968,615 | |||||||||||||||||||||
Weighted average useful life (years)
|
- | 5 | 5 | 30 | 5 | 7 |
2012
|
2011
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
American Chemical
|
54,927 | - | ||||||
Temmar
|
43,781 | - | ||||||
DNP
|
24,736 | 24,736 | ||||||
Repsol
|
13,403 | 13,403 | ||||||
Other
|
2,278 | 2,278 | ||||||
804,697 | 705,989 |
•
|
On July 11, 2002, subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows it to explore the area in which the Aratu Terminal is located for 20 years, renewable for a similar period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for another 20 years, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
2012
|
2011
|
|||||||
Inventories and cost of products and services sold
|
13,719 | 11,872 | ||||||
Selling and marketing
|
246,828 | 180,354 | ||||||
General and administrative
|
27,600 | 23,359 | ||||||
288,147 | 215,585 |
14.
|
Loans, debentures and finance leases (Consolidated)
|
a.
|
Composition
|
Description
|
2012
|
2011
|
Index/Currency
|
Weighted average financial charges
12/31/2012 - % p.a.
|
Maturity
|
|
Foreign currency – denominated loans:
|
||||||
Notes in the foreign market (b)
|
508,883
|
466,197
|
US$
|
+7.2
|
2015
|
|
Foreign loan (c)
|
281,702
|
111,868
|
US$ + LIBOR (i)
|
+0.9
|
2014 to 2015
|
|
Advances on foreign exchange contracts
|
114,760
|
125,813
|
US$
|
+2.0
|
< 350 days
|
|
Financial institutions (e)
|
84,007
|
-
|
US$
|
+2.5
|
2013 to 2017
|
|
BNDES (d)
|
59,291
|
72,869
|
US$
|
+5.5
|
2013 to 2020
|
|
Foreign currency advances delivered
|
52,744
|
45,692
|
US$
|
+1.6
|
< 87 days
|
|
Financial institutions (e)
|
40,641
|
-
|
US$ + LIBOR (i)
|
+2.0
|
2017
|
|
Financial institutions (e)
|
30,194
|
21,784
|
Bs (ii)
|
+11.3
|
2013 to 2015
|
|
Financial institutions (e)
|
25,259
|
28,454
|
MX$ + TIIE (iii)
|
+1.4
|
2014 to 2016
|
|
BNDES (d)
|
316
|
-
|
UMBNDES (iv)
|
+6.9
|
2016
|
|
FINIMP
|
-
|
878
|
US$
|
-
|
-
|
|
Subtotal
|
1,197,797
|
873,555
|
||||
Brazilian Reais – denominated loans:
|
||||||
Banco do Brasil – fixed rate (f)
|
1,948,096
|
2,208,109
|
R$
|
+11.9
|
2013 to 2015
|
|
Debentures - 4th issuance (g)
|
845,891
|
-
|
CDI
|
108.2
|
2015
|
|
BNDES (d)
|
678,965
|
890,865
|
TJLP (v)
|
+2.5
|
2013 to 2020
|
|
Banco do Brasil – floating rate (f)
|
668,900
|
213,055
|
CDI
|
101.4
|
2014
|
|
Debentures - 1st public issuance IPP (g)
|
602,328
|
-
|
CDI
|
107.9
|
2017
|
|
Banco do Nordeste do Brasil
|
118,754
|
86,108
|
R$
|
+8.5 (vii)
|
2018 to 2021
|
|
BNDES (d)
|
49,561
|
57,626
|
R$
|
+5.8
|
2015 to 2021
|
|
Finance leases (h)
|
42,419
|
42,356
|
IGP-M (vi)
|
+5.6
|
2031
|
|
FINEP
|
30,789
|
10,904
|
R$
|
+4.0
|
2019 to 2021
|
|
FINEP
|
23,488
|
45,647
|
TJLP (v)
|
+0.2
|
2013 to 2014
|
|
Debentures – RPR (g)
|
21,015
|
19,102
|
CDI
|
118.0
|
2014
|
|
FINAME
|
510
|
2,106
|
TJLP (v)
|
+2.8
|
2013
|
|
Fixed finance leases (h)
|
494
|
1,297
|
R$
|
+14.4
|
2013 to 2014
|
|
Debentures – 3rd issuance (g)
|
-
|
1,002,451
|
CDI
|
-
|
-
|
|
Loan – MaxFácil
|
-
|
86,364
|
CDI
|
-
|
-
|
|
Subtotal
|
5,031,210
|
4,665,990
|
||||
Currency and interest rate hedging instruments
|
9,699
|
22,089
|
||||
Total
|
6,238,706
|
5,561,634
|
||||
Current
|
1,641,100
|
2,304,999
|
||||
Non-current
|
4,597,606
|
3,256,635
|
(i)
|
LIBOR = London Interbank Offered Rate.
|
(ii)
|
Bs = Venezuelan Bolivar Forte.
|
(iii)
|
MX$ = Mexican Peso; TIIE = the Mexican interbank balance interest rate.
|
(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 December 2012, 97% of this composition reflected the U.S. dollar.
|
(v)
|
TJLP (Long-term Interest Rate) = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On December 31, 2012, TJLP was fixed at 5.5% p.a.
|
(vi)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
(vii)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste do Brasil. On December 31, 2012, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
2012
|
2011
|
|||||||
From 1 to 2 years
|
1,449,202 | 1,214,029 | ||||||
From 2 to 3 years
|
2,105,543 | 879,137 | ||||||
From 3 to 4 years
|
167,013 | 976,172 | ||||||
From 4 to 5 years
|
762,608 | 93,970 | ||||||
More than 5 years
|
113,240 | 93,327 | ||||||
4,597,606 | 3,256,635 |
b.
|
Notes in the foreign market
|
•
|
Limitation on transactions with shareholders that hold 5% or more of any class of stock of the Company, except upon fair and reasonable terms no less favorable than could be obtained in a comparable arm’s-length transaction with a third party.
|
•
|
Required board approval for transactions with shareholders that hold 5% or more of any class of stock of the Company, or with their subsidiaries, in an amount higher than US$ 15 million (except transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on sale of all or substantially all assets of the Company and subsidiaries LPG and Oxiteno S.A.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Foreign loan
|
·
|
In November 2012 the subsidiary IPP contracted a foreign loan in the amount of US$ 80 million, with maturity in November 2015 and interest of LIBOR + 0.8% p.a., paid quarterly. IPP also contracted hedging instruments with floating interest rate in U.S. dollar and exchange rate variation, changing the foreign loan charge to 104.1% of CDI (see Note 22). The foreign loan is secured by the Company.
|
·
|
The subsidiary Oxiteno Overseas Corp. has a foreign loan in the amount of US$ 60 million with maturity in June 2014 and interest of LIBOR + 1.0% p.a., paid semiannually. The Company, through its subsidiary Cia. Ultragaz, contracted hedging instruments with floating interest rate in dollar and exchange rate variation, changing the foreign loan charge to 86.9% of CDI (see Note 22). The foreign loan is guaranteed by the Company and its subsidiary Oxiteno S.A.
|
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated net debt and consolidated Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA), at less than or equal to 3.5.
|
|
•
|
Maintenance of a financial ratio determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
d.
|
BNDES
|
-
|
capitalization level: shareholders’ equity / total assets equal to or above 0.3; and
|
-
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
e.
|
Financial institutions
|
f.
|
Banco do Brasil
|
Maturity
|
2012
|
|||
Mar/13
|
682,324 | |||
May/13
|
406,651 | |||
Jan/14
|
377,293 | |||
Mar/14
|
232,360 | |||
Apr/14
|
59,247 | |||
May/14
|
423,424 | |||
May/15
|
435,697 | |||
Total
|
2,616,996 |
g.
|
Debentures
|
·
|
In December 2012, the subsidiary IPP made its first issuance of public debentures in single series of 60,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
November 16, 2017
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
·
|
In March 2012, the Company made its fourth issuance of debentures, in a single series of 800 simple, nonconvertible into shares, unsecured debentures, and its main characteristics are as follows:
|
Face value unit
|
R$ 1,000,000.00
|
Final maturity:
|
March 16, 2015
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.2% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
·
|
In December 2009, the Company concluded the review of certain terms and conditions of its third issuance of debentures, in a single series of 1,200 simple, nonconvertible into shares, unsecured debentures, after which the interest of the debentures was reduced to 108.5% of CDI and its maturity date was extended to December 4, 2012. In April 2011 and March 2012, the Company made early partial redemptions of 200 debentures and 800 debentures, respectively. On December 4, 2012, the maturity date of these debentures, the Company settled the remaining 200 debentures. The debentures had annual interest payments and amortization in one single tranche at the maturity date, according to the following characteristics:
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.5% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
·
|
In November 2010, RPR made its first issuance of debentures, in a single series of 50 simple debentures, nonconvertible into shares, with floating guarantees, and the following characteristics:
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
November 30, 2014
|
Payment of the face value: | Eight equal quarterly installments, starting on March 1, 2013 and ending on November 30, 2014 |
Interest:
|
118.0% of CDI
|
Payment of interest:
|
Eight equal quarterly installments, starting on March 1, 2013 and ending on November 30, 2014
|
Reprice:
|
Not applicable
|
h.
|
Finance leases
|
2012
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
34,649 | 765 | 847 | 36,261 | ||||||||||||
Financing (present value)
|
42,419 | 410 | 84 | 42,913 | ||||||||||||
Current
|
1,533 | 357 | 84 | 1,974 | ||||||||||||
Non-current
|
40,886 | 53 | - | 40,939 |
2011
|
||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
39,645 | 1,541 | 865 | 42,051 | ||||||||||||
Financing (present value)
|
42,356 | 952 | 345 | 43,653 | ||||||||||||
Current
|
1,419 | 542 | 261 | 2,222 | ||||||||||||
Non-current
|
40,937 | 410 | 84 | 41,431 |
2012 | ||||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Up to 1 year
|
3,655 | 385 | 113 | 4,153 | ||||||||||||
From 1 to 2 years
|
3,655 | 55 | - | 3,710 | ||||||||||||
From 2 to 3 years
|
3,655 | - | - | 3,655 | ||||||||||||
From 3 to 4 years
|
3,655 | - | - | 3,655 | ||||||||||||
From 4 to 5 years
|
3,655 | - | - | 3,655 | ||||||||||||
More than 5 years
|
48,730 | - | - | 48,730 | ||||||||||||
67,005 | 440 | 113 | 67,558 |
2011 | ||||||||||||||||
LPG bottling facilities
|
IT equipment
|
Vehicles for fuel transportation
|
Total
|
|||||||||||||
Up to 1 year
|
3,540 | 622 | 365 | 4,527 | ||||||||||||
From 1 to 2 years
|
3,540 | 385 | 113 | 4,038 | ||||||||||||
From 2 to 3 years
|
3,540 | 55 | - | 3,595 | ||||||||||||
From 3 to 4 years
|
3,540 | - | - | 3,540 | ||||||||||||
From 4 to 5 years
|
3,540 | - | - | 3,540 | ||||||||||||
More than 5 years
|
50,740 | - | - | 50,740 | ||||||||||||
68,440 | 1,062 | 478 | 69,980 |
i.
|
Transaction costs
|
Effective rate of transaction costs (% p.a.)
|
Balance in 2011
|
Incurred cost
|
Amortization
|
Balance in 2012
|
||||||||||||||||
Banco do Brasil (f)
|
0.6% | 21,512 | 2,926 | (11,123 | ) | 13,315 | ||||||||||||||
Debentures (g)
|
0.4% | 6,023 | 6,772 | (4,679 | ) | 8,116 | ||||||||||||||
Notes in the foreign market (b)
|
0.2% | 3,697 | - | (676 | ) | 3,021 | ||||||||||||||
Other
|
0.3% | 810 | 929 | (304 | ) | 1,435 | ||||||||||||||
Total
|
32,042 | 10,627 | (16,782 | ) | 25,887 |
Effective rate of transaction costs (% p.a.)
|
Balance in 2010
|
Incurred cost
|
Amortization
|
Balance in 2011
|
||||||||||||||||
Banco do Brasil (f)
|
0.7% | 24,545 | 4,353 | (7,386 | ) | 21,512 | ||||||||||||||
Debentures (g)
|
0.6% | 13,851 | - | (7,828 | ) | 6,023 | ||||||||||||||
Notes in the foreign market (b)
|
0.2% | 4,105 | - | (408 | ) | 3,697 | ||||||||||||||
Other
|
0.3% | 758 | 508 | (456 | ) | 810 | ||||||||||||||
Total
|
43,259 | 4,861 | (16,078 | ) | 32,042 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
Total
|
|||||||||||||||||||
Banco do Brasil (f)
|
8,915 | 3,528 | 872 | - | - | 13,315 | ||||||||||||||||||
Debentures (g)
|
3,385 | 3,766 | 855 | 55 | 55 | 8,116 | ||||||||||||||||||
Notes in the foreign market (b)
|
1,007 | 1,007 | 1,007 | - | - | 3,021 | ||||||||||||||||||
Other
|
540 | 447 | 304 | 78 | 66 | 1,435 | ||||||||||||||||||
Total
|
13,847 | 8,748 | 3,038 | 133 | 121 | 25,887 |
j.
|
Guarantees
|
15.
|
Trade payables (Consolidated)
|
2012
|
2011
|
|||||||
Domestic suppliers
|
1,256,980 | 1,024,697 | ||||||
Foreign suppliers
|
55,288 | 50,406 | ||||||
1,312,268 | 1,075,103 | |||||||
16.
|
Salaries and related charges (Consolidated)
|
2012
|
2011
|
|||||||
Profit sharing, bonus and premium
|
114,643 | 144,144 | ||||||
Provisions on payroll
|
94,408 | 89,167 | ||||||
Social charges
|
33,072 | 27,748 | ||||||
Salaries and related payments
|
9,489 | 5,207 | ||||||
Benefíts
|
1,474 | 1,121 | ||||||
Others
|
1,480 | 958 | ||||||
254,566 | 268,345 | |||||||
17.
|
Taxes payable (Consolidated)
|
2012
|
2011
|
|||||||
ICMS
|
71,284 | 55,055 | ||||||
PIS and COFINS
|
10,637 | 16,818 | ||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and American Chemical
|
8,818 | 8,340 | ||||||
ISS
|
5,726 | 4,763 | ||||||
IPI
|
4,502 | 14,604 | ||||||
National Institute of Social Security (INSS)
|
3,448 | 3,863 | ||||||
Income Tax Withholding (IRRF)
|
1,455 | 5,180 | ||||||
Others
|
1,952 | 1,030 | ||||||
107,822 | 109,653 | |||||||
18.
|
Provision for assets retirement obligation – fuel tanks (Consolidated)
|
Balance in 2010
|
63,891 | |||
Additions (new tanks)
|
2,421 | |||
Expense with tanks removed
|
(3,022 | ) | ||
Accretion expense
|
4,214 | |||
Balance in 2011
|
67,504 | |||
Additions (new tanks)
|
1,664 | |||
Expense with tanks removed
|
(2,477 | ) | ||
Accretion expense
|
3,720 | |||
Balance in 2012
|
70,411 | |||
Current
|
3,719 | |||
Non-current
|
66,692 |
19.
|
Deferred revenue (Consolidated)
|
2012
|
2011
|
|||||||
Loyalty program “Km de Vantagens”
|
13,545 | 15,983 | ||||||
‘am/pm’ franchising upfront fee
|
14,362 | 12,472 | ||||||
27,907 | 28,455 | |||||||
Current
|
18,054 | 19,731 | ||||||
Non-current
|
9,853 | 8,724 |
20.
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Profit reserve
|
f.
|
Other comprehensive income
|
g.
|
Dividends and allocation of net income of the Company
|
2012
|
||||
Net income for the year attributable to shareholders of Ultrapar
|
1,011,009 | |||
Legal reserve
|
(50,550 | ) | ||
Net income for the year after legal reserve
|
960,459 | |||
Minimum mandatory dividends
|
480,229 | |||
Interim dividends (R$ 0.51 per share)
|
(273,392 | ) | ||
Mandatory dividends payable – Current liabilities
|
206,837 | |||
Additional dividends to the minimum mandatory dividends – shareholders´equity
|
147,195 | |||
Dividends payable (R$ 0.66 per share)
|
354,032 | |||
Investments reserve
|
333,035 |
21.
|
Segment information
|
2012
|
2011
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
3,847,087 | 3,766,766 | ||||||
Ipiranga
|
46,832,770 | 42,223,900 | ||||||
Oxiteno
|
2,928,850 | 2,408,582 | ||||||
Ultracargo
|
300,876 | 266,885 | ||||||
Others (1)
|
94,620 | 121,896 | ||||||
Intersegment sales
|
(84,779 | ) | (126,725 | ) | ||||
Total
|
53,919,424 | 48,661,304 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,245 | 1,665 | ||||||
Ipiranga
|
1,387 | 5,967 | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
29,005 | 26,634 | ||||||
Others (1)
|
53,142 | 92,459 | ||||||
Total
|
84,779 | 126,725 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
3,845,842 | 3,765,101 | ||||||
Ipiranga
|
46,831,383 | 42,217,933 | ||||||
Oxiteno
|
2,928,850 | 2,408,582 | ||||||
Ultracargo
|
271,871 | 240,251 | ||||||
Others (1)
|
41,478 | 29,437 | ||||||
Total
|
53,919,424 | 48,661,304 |
2012
|
2011
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
111,797 | 162,682 | ||||||
Ipiranga
|
1,249,032 | 1,037,095 | ||||||
Oxiteno
|
226,600 | 154,805 | ||||||
Ultracargo
|
106,084 | 88,898 | ||||||
Others (1)
|
15,413 | 8,519 | ||||||
Total
|
1,708,926 | 1,451,999 | ||||||
Financial income
|
218,061 | 322,372 | ||||||
Financial expenses
|
(480,557 | ) | (618,876 | ) | ||||
Share in profit of associates
|
190 | 192 | ||||||
Income before taxes
|
1,446,620 | 1,155,687 |
2012
|
2011
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
175,619 | 245,250 | ||||||
Ipiranga
|
961,637 | 624,841 | ||||||
Oxiteno
|
120,331 | 108,608 | ||||||
Ultracargo
|
89,177 | 118,425 | ||||||
Others (1)
|
25,480 | 25,012 | ||||||
Total additions to property, plant and equipment and intangible assets (see Notes 12 and 13)
|
1,372,244 | 1,122,136 | ||||||
Finance leases
|
- | (43,009 | ) | |||||
Assets retirement obligation – fuel tanks (see Note 18)
|
(1,664 | ) | (2,421 | ) | ||||
Capitalized borrowing costs
|
(9,355 | ) | (5,333 | ) | ||||
Total investments in property, plant and equipment and intangible assets (cash flow)
|
1,361,225 | 1,071,373 |
2012
|
2011
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
131,441 | 117,462 | ||||||
Ipiranga
|
390,748 | 316,186 | ||||||
Oxiteno
|
123,142 | 106,314 | ||||||
Ultracargo
|
38,857 | 29,303 | ||||||
Others (1)
|
12,144 | 10,811 | ||||||
Total
|
696,332 | 580,076 | ||||||
2012
|
2011
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
2,300,633 | 1,868,270 | ||||||
Ipiranga
|
7,617,642 | 6,633,132 | ||||||
Oxiteno
|
3,530,171 | 3,454,518 | ||||||
Ultracargo
|
1,331,164 | 1,068,780 | ||||||
Others (1)
|
520,315 | 718,039 | ||||||
Total
|
15,299,925 | 13,742,739 |
2012
|
2011
|
|||||||
Mexico
|
46,248 | 30,853 | ||||||
Venezuela
|
22,418 | 17,021 | ||||||
Uruguay
|
43,769 | - | ||||||
United States of America
|
48,922 | - | ||||||
2012
|
2011
|
|||||||
Net revenue:
|
||||||||
Brazil
|
53,049,836 | 47,952,454 | ||||||
Mexico
|
124,206 | 119,763 | ||||||
Venezuela
|
142,900 | 127,591 | ||||||
Other Latin American countries
|
320,574 | 245,103 | ||||||
United States of America and Canada
|
137,228 | 100,959 | ||||||
Far East
|
39,206 | 40,827 | ||||||
Europe
|
57,294 | 43,706 | ||||||
Other
|
48,180 | 30,901 | ||||||
Total
|
53,919,424 | 48,661,304 |
22.
|
Risks and financial instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments and risks is the responsibility of the financial area, through its treasury department, with the assistance of the tax and accounting departments.
|
•
|
Supervision and monitoring of compliance with the principles, guidelines and standards of the Policy is the responsibility of the Risk and Investment Committee composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fund raising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Board of Directors of Ultrapar.
|
•
|
Continuous improvement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the financial area.
|
•
|
The internal audit department audits the compliance with the requirements of the Policy.
|
Amounts in millions of Brazilian Reais
|
2012
|
2011
|
||||||
Assets in foreign currency
|
||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
363.7 | 303.8 | ||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
163.2 | 134.9 | ||||||
Investments in foreign subsidiaries
|
300.4 | 115.3 | ||||||
827.3 | 554.0 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(1,197.8 | ) | (873.6 | ) | ||||
Payables arising from imports, net of advances to foreign suppliers
|
(21.5 | ) | (11.1 | ) | ||||
(1,219.3 | ) | (884.7 | ) | |||||
Foreign currency hedging instruments
|
499.9 | 348.5 | ||||||
Net asset position – Total
|
107.9 | 17.8 |
Amounts in millions of Brazilian Reais
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||||
Risk
|
10 | % | 25 | % | 50 | % | |||||||||
(1) Income effect
|
Real devaluation
|
(5.1 | ) | (12.8 | ) | (25.5 | ) | ||||||||
(2) Equity effect
|
15.9 | 39.7 | 79.5 | ||||||||||||
(1) + (2) |
Net effect
|
10.8 | 26.9 | 54.0 | |||||||||||
(3) Income effect
|
Real appreciation
|
5.1 | 12.8 | 25.5 | |||||||||||
(4) Equity effect
|
(15.9 | ) | (39.7 | ) | (79.5 | ) | |||||||||
(3) + (4) |
Net effect
|
(10.8 | ) | (26.9 | ) | (54.0 | ) |
2012
|
2011
|
|||||||
CDI
|
||||||||
Cash equivalents
|
1,940,852 | 1,668,178 | ||||||
Financial investments
|
641,974 | 638,879 | ||||||
Asset position of hedging instruments - CDI
|
21,141 | 24,527 | ||||||
Loans and debentures - CDI
|
(2,138,134 | ) | (1,320,972 | ) | ||||
Liability position of hedging instruments - CDI
|
(495,560 | ) | (367,942 | ) | ||||
Liability position of hedging instruments from prefixed interest to CDI
|
(1,796,682 | ) | (2,152,550 | ) | ||||
Net liability position in CDI
|
(1,826,409 | ) | (1,509,880 | ) | ||||
TJLP | ||||||||
Loans –TJLP | (702,963 | ) | (938,618 | ) | ||||
Net liability position in TJLP | (702,963 | ) | (938,618 | ) |
LIBOR
|
||||||||
Asset position of hedging instruments - LIBOR
|
286,039 | 111,775 | ||||||
Loans - LIBOR
|
(322,343 | ) | (111,868 | ) | ||||
Net liability position in LIBOR
|
(36,304 | ) | (93 | ) | ||||
TIEE
|
||||||||
Loans - TIEE
|
(25,259 | ) | (28,454 | ) | ||||
Net liability position in TIEE
|
(25,259 | ) | (28,454 | ) | ||||
Total net liability position | (2,590,935 | ) | (2,477,045 | ) |
Amounts in millions of Brazilian Reais
|
|||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10% | 25% | 50% | |||||||||||
Exposure of interest rate risk
|
|||||||||||||
Interest on financial investments effect
|
Increase in CDI
|
16.4 | 41.0 | 82.0 | |||||||||
Hedge instruments (assets in CDI) effect
|
Increase in CDI
|
0.1 | 0.3 | 0.7 | |||||||||
Interest on debt effect
|
Increase in CDI
|
(15.0 | ) | (37.4 | ) | (74.8 | ) | ||||||
Hedge instruments (liability in CDI) effect | Increase in CDI | (18.4 | ) | (45.9 | ) | (91.8 | ) | ||||||
Incremental expenses | (16.9 | ) | (42.0 | ) | (83.9 | ) | |||||||
Increase in TJLP
|
|||||||||||||
Interest on debt effect
|
(3.7 | ) | (9.3 | ) | (18.5 | ) | |||||||
Incremental expenses
|
(3.7 | ) | (9.3 | ) | (18.5 | ) | |||||||
Hedge instruments (liability in LIBOR) effect
|
Increase in LIBOR
|
0.1 | 0.1 | 0.3 | |||||||||
Interest on debt effect
|
Increase in LIBOR
|
(0.1 | ) | (0.2 | ) | (0.4 | ) | ||||||
Incremental expenses
|
(0.0 | ) | (0.1 | ) | (0.1 | ) | |||||||
Interest on debt effect
|
Increase in TIEE
|
(0.1 | ) | (0.3 | ) | (0.7 | ) | ||||||
Incremental expenses
|
(0.1 | ) | (0.3 | ) | (0.7 | ) |
2012
|
2011
|
|||||||
Ipiranga
|
111,789 | 101,318 | ||||||
Ultragaz
|
13,755 | 13,107 | ||||||
Oxiteno
|
2,647 | 1,415 | ||||||
Ultracargo
|
625 | 614 | ||||||
Total
|
128,816 | 116,454 |
Amounts in million of Brazilian Reais
|
||||||||||||||||||||
Financial liabilities
|
Total
|
Less than 1 year
|
Between 1 and
3 years
|
Between 3 and
5 years
|
More than
5 years
|
|||||||||||||||
Loans including future contractual interest (1) (2)
|
7,323.9 | 1,866.0 | 4,238.2 | 1,083.9 | 135.8 | |||||||||||||||
Currency and interest rate hedging instruments (3)
|
46.0 | 19.1 | 25.0 | 1.9 | - | |||||||||||||||
Trade payables
|
1,312.3 | 1,312.3 | - | - | - |
Hedging instruments
|
Counterparty
|
Maturity
|
Notional amount1
|
Fair value
|
Amounts payable or receivable (2012)
|
||||||||||||||||||||||
Amount receivable
|
Amount payable
|
||||||||||||||||||||||||||
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
||||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
|||||||||||||||||||||||||||
Receivables in U.S. dollars (LIBOR)
|
Bradesco, BTMU,
|
Jan 2013
|
US$ | 140.0 | US$ | 60.0 | 286.0 | 111.8 | 286.0 | - | |||||||||||||||||
Receivables in U.S. dollars (Pre)
|
Citibank, Itaú, |
to Apr 2017
|
US$ | 111.3 | US$ | 138.9 | 234.7 | 261.5 | 234.7 | - | |||||||||||||||||
Payables in CDI interest rate
|
JP Morgan, | US$ | (251.3 | ) | US$ | (198.9 | ) | (495.5 | ) | (367.9 | ) | - | 495.5 | ||||||||||||||
Total result
|
Santander | - | - | 25.2 | 5.4 | 520.7 | 495.5 | ||||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars + COUPOM
|
|||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Bradesco,
|
Jan 2013
|
US$ | 10.2 | US$ | 13.3 | 21.1 | 24.5 | 21.1 | - | |||||||||||||||||
Payables in U.S. dollars
|
Citibank,
|
to Feb 2013
|
US$ | (10.2 | ) | US$ | (13.3 | ) | (20.8 | ) | (24.8 | ) | - | 20.8 | |||||||||||||
Total result
|
Itaú
|
- | - | 0.3 | (0.3 | ) | 21.1 | 20.8 | |||||||||||||||||||
c – Interest rate swaps in R$
|
|||||||||||||||||||||||||||
Receivables in fixed interest rate
|
Banco do Brasil
|
Mar 2013 to
|
R$ | 1,400.0 | R$ | 1,809.5 | 1,958.9 | 2,229.4 | 1,958.9 | - | |||||||||||||||||
Payables in CDI interest rate
|
May 2015
|
R$ | (1,400.0 | ) | R$ | (1,809.5 | ) | (1,796.7 | ) | (2,152.5 | ) | - | 1,796.7 | ||||||||||||||
Total result
|
- | - | 162.2 | 76.9 | 1,958.9 | 1,796.7 | |||||||||||||||||||||
Total gross result
|
187.7 | 82.0 | 2,500.7 | 2,313.0 | |||||||||||||||||||||||
Income tax
|
(18.3 | ) | (10.7 | ) | (18.3 | ) | - | ||||||||||||||||||||
Total net result
|
169.4 | 71.3 | 2,482.4 | 2,313.0 | |||||||||||||||||||||||
Positive result (see Note 4)
|
179.1 | 93.4 | |||||||||||||||||||||||||
Negative result (see Note 14)
|
(9.7 | ) | (22.1 | ) | |||||||||||||||||||||||
1 In million. Currency as indicated.
|
2012
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(7.1 | ) | - | |||||
b – Exchange rate swaps payable in U.S. dollars
|
(0.4 | ) | - | |||||
c – Interest rate swaps in R$ (iii)
|
64.4 | - | ||||||
Total
|
56.9 | - |
2011
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i)
|
(14.7 | ) | - | |||||
b – Exchange rate swaps payable in U.S. dollars
|
(7.2 | ) | - | |||||
c – Interest rate swaps in R$ (iii)
|
7.1 | - | ||||||
d – Interest rate swaps in U.S. dollars
|
(1.7 | ) | 1.5 | |||||
e – NDFs (non-deliverable forwards) - RPR
|
(0.9 | ) | 0.9 | |||||
Total
|
(17.4 | ) | 2.4 |
2012
|
2011
|
||||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||||||
Category
|
value
|
value
|
value
|
value
|
|||||||||||||
Financial assets:
|
|||||||||||||||||
Cash and cash equivalents
|
|||||||||||||||||
Cash and bank deposits
|
Loans and receivables
|
79,954 | 79,954 | 107,600 | 107,600 | ||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
1,940,852 | 1,940,852 | 1,668,178 | 1,668,178 | ||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
29,245 | 29,245 | 15,176 | 15,176 | ||||||||||||
Financial investments
|
|||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
631,356 | 631,356 | 631,686 | 631,686 | ||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
10,618 | 10,618 | 7,193 | 7,193 | ||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
290,636 | 290,636 | 259,091 | 259,091 | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
179,056 | 179,056 | 93,403 | 93,403 | ||||||||||||
Total
|
3,161,717 | 3,161,717 | 2,782,327 | 2,782,327 | |||||||||||||
Financial liabilities:
|
|||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
1,948,096 | 1,948,096 | 2,208,109 | 2,208,109 | ||||||||||||
Financing
|
Measured at amortized cost
|
2,768,764 | 2,846,624 | 2,266,230 | 2,305,088 | ||||||||||||
Debentures
|
Measured at amortized cost
|
1,469,234 | 1,471,402 | 1,021,553 | 1,019,727 | ||||||||||||
Finance leases
|
Measured at amortized cost
|
42,913 | 42,913 | 43,653 | 43,653 | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
9,699 | 9,699 | 22,089 | 22,089 | ||||||||||||
Total
|
6,238,706 | 6,318,734 | 5,561,634 | 5,598,666 |
•
|
The fair values of cash and bank deposits balances are identical to their carrying values.
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the financial statements, which corresponds to their fair value.
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase at the yield curve and, therefore, the Company believes their fair value corresponds to their carrying value.
|
•
|
The fair value calculation of LPG Inc.’s notes in the foreign market (see Note 14.b), is based on the quoted prices in an active market.
|
(a)
|
Level 1 - prices negotiated (without adjustment) in active markets for identical assets or liabilities;
|
(b)
|
Level 2 - inputs other than prices negotiated in active markets included in Level 1 and observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
|
(c)
|
Level 3 - inputs for the asset or liability which are not based on observable market variables (unobservable inputs).
|
Category
|
2012
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Financial assets:
|
|||||||||||||||||
Cash equivalents
|
|||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
1,940,852 | 1,940,852 | - | - | ||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
29,245 | 29,245 | - | - | ||||||||||||
Financial investments
|
|||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
631,356 | 631,356 | - | - | ||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
290,636 | 84,872 | 205,764 | - | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
179,056 | - | 179,056 | - | ||||||||||||
Total
|
3,071,145 | 2,686,325 | 384,820 | - | |||||||||||||
Financial liabilities:
|
|||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
1,948,096 | - | 1,948,096 | - | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
9,699 | - | 9,699 | - | ||||||||||||
Total
|
1,957,795 | - | 1,957,795 | - |
Category
|
2011
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Financial assets:
|
|||||||||||||||||
Cash equivalents
|
|||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
1,668,178 | 1,668,178 | - | - | ||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
15,176 | 15,176 | - | - | ||||||||||||
Financial investments
|
|||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
631,686 | 631,686 | - | - | ||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
259,091 | - | 259,091 | - | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
93,403 | - | 93,403 | - | ||||||||||||
Total
|
2,667,534 | 2,315,040 | 352,494 | - | |||||||||||||
Financial liabilities:
|
|||||||||||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through profit or loss
|
2,208,109 | - | 2,208,109 | - | ||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
22,089 | - | 22,089 | - | ||||||||||||
Total
|
2,230,198 | - | 2,230,198 | - |
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
75,080 | 222,555 | 370,031 | ||||||||||
(2) Debts in dollars | appreciation | (75,074 | ) | (222,544 | ) | (370,015 | ) | |||||||
(1)+(2)Net effect | 6 | 11 | 16 | |||||||||||
Currency swaps payable in U.S. dollars | ||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(101 | ) | 5,135 | 10,371 | |||||||||
(4) Gross margin of Oxiteno
|
devaluation | 101 | (5,135 | ) | (10,371 | ) | ||||||||
(3)+(4) |
Net effect
|
- | - | - |
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
- | 35,007 | 71,855 | |||||||||
(2) Fixed rate financing
|
prefixed rate | - | (35,010 | ) | (71,858 | ) | |||||||
(1)+(2) | Net effect | - | (3 | ) | (3 | ) |
23.
|
Provisions, contingencies and commitments (Consolidated)
|
a.
|
Provisions for tax, civil and labor risks
|
Provisions
|
Balance in 2011
|
Temmar acquisition
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance in 2012
|
||||||||||||||||||
IRPJ and CSLL
|
256,165 | - | 33,583 | (207 | ) | 16,274 | 305,815 | |||||||||||||||||
PIS and COFINS
|
82,612 | - | 1,176 | (5,958 | ) | 5,108 | 82,938 | |||||||||||||||||
ICMS
|
73,389 | - | 1,574 | (17,410 | ) | 4,977 | 62,530 | |||||||||||||||||
INSS
|
14,305 | - | 224 | (2,637 | ) | 897 | 12,789 | |||||||||||||||||
Civil litigation
|
81,541 | 203 | 15,657 | (6,222 | ) | 108 | 91,287 | |||||||||||||||||
Labor litigation
|
45,145 | - | 8,104 | (8,755 | ) | 789 | 45,283 | |||||||||||||||||
Other
|
978 | - | 90 | (115 | ) | 63 | 1,016 | |||||||||||||||||
Total
|
554,135 | 203 | 60,408 | (41,304 | ) | 28,216 | 601,658 | |||||||||||||||||
Current
|
41,347 | 50,052 | ||||||||||||||||||||||
Non current
|
512,788 | 551,606 |
b.
|
Tax matters
|
c.
|
Civil claims
|
d.
|
Labor matters
|
e.
|
Contracts
|
Port
|
Minimum movement in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment
|
Accumulated demand (actual)
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
In tons of ethylene
|
211,060 | (*) | 165,965 | (*) | 214,008 | 166,953 |
f.
|
Insurance coverage in subsidiaries
|
g.
|
Operating lease contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
||||||||||||||
2012 | 18,480 | 30,785 | - | 49,265 |
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
2012
|
payable
|
(55,809 | ) | (179,919 | ) | (132,792 | ) | (368,520 | ) | ||||||||
receivable
|
48,910 | 151,467 | 113,012 | 313,389 |
24.
|
Employee benefits and private pension plan (Consolidated)
|
a.
|
ULTRAPREV- Associação de Previdência Complementar
|
b.
|
Post-employment benefits
|
2012
|
2011
|
|||||||
Health and dental care plan
|
57,331 | 43,069 | ||||||
FGTS Penalty
|
36,765 | 33,346 | ||||||
Bonus
|
16,374 | 12,966 | ||||||
Life insurance
|
21,773 | 20,652 | ||||||
Total
|
132,243 | 110,033 | ||||||
Current
|
11,624 | 13,282 | ||||||
Non-current
|
120,619 | 96,751 |
25.
|
Revenue from sale and services (Consolidated)
|
2012
|
2011
|
|||||||
Gross revenue from sale
|
54,982,899 | 49,729,159 | ||||||
Gross revenue from services
|
515,913 | 447,336 | ||||||
Sales tax
|
(1,318,421 | ) | (1,283,462 | ) | ||||
Discounts and sales returns
|
(261,085 | ) | (222,770 | ) | ||||
Deferred revenue (see Note 19)
|
118 | (8,959 | ) | |||||
Net revenue from sales and services
|
53,919,424 | 48,661,304 |
26.
|
Expenses by nature (Consolidated)
|
2012
|
2011
|
|||||||
Raw materials and materials for use and consumption
|
48,879,876 | 44,275,967 | ||||||
Freight and storage
|
846,621 | 744,053 | ||||||
Depreciation and amortization
|
696,332 | 580,076 | ||||||
Personnel expenses
|
1,247,874 | 1,146,443 | ||||||
Advertising and marketing
|
177,140 | 130,986 | ||||||
Services provided by third parties
|
138,176 | 158,511 | ||||||
Lease of real estate and equipment
|
71,744 | 63,738 | ||||||
Other expenses
|
234,327 | 182,931 | ||||||
Total
|
52,292,090 | 47,282,705 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
49,797,200 | 45,139,601 | ||||||
Selling and marketing
|
1,581,501 | 1,349,880 | ||||||
General and administrative
|
913,389 | 793,224 | ||||||
Total
|
52,292,090 | 47,282,705 | ||||||
27.
|
Income from disposal of assets (Consolidated)
|
28.
|
Financial income (expense)
|
Parent
|
Consolidated
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Financial income: | ||||||||||||||||
Interest on financial investments | 109,211 | 161,084 | 156,287 | 271,751 | ||||||||||||
Interest from customers | - | - | 58,365 | 46,350 | ||||||||||||
Other financial income | - | - | 3,409 | 4,271 | ||||||||||||
109,211 | 161,084 | 218,061 | 322,372 | |||||||||||||
Financial expenses: | ||||||||||||||||
Interest on loans | - | - | (332,548 | ) | (405,232 | ) | ||||||||||
Interest on debentures | (94,353 | ) | (140,863 | ) | (98,879 | ) | (143,117 | ) | ||||||||
Interest on finance leases | - | - | (3,871 | ) | (2,148 | ) | ||||||||||
Bank charges, IOF, and other charges | (531 | ) | 862 | (22,094 | ) | (21,304 | ) | |||||||||
Exchange variation, net of gains and losses with derivative instruments
|
- | - | (12,311 | ) | (32,652 | ) | ||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
212 | 361 | (10,854 | ) | (14,423 | ) | ||||||||||
(94,672 | ) | (139,640 | ) | (480,557 | ) | (618,876 | ) | |||||||||
Financial income (expense)
|
14,539 | 21,444 | (262,496 | ) | (296,504 | ) |
29.
|
Earnings per share (Parent and Consolidated)
|
Basic earnings per share
|
2012
|
2011
|
||||||
Net income for the year of the Company
|
1,011,009 | 848,764 | ||||||
Weighted average shares outstanding (in thousands)
|
533,993 | 533,989 | ||||||
Basic earnings per share –R$
|
1.8933 | 1.5895 |
Diluted earnings per share
|
2012
|
2011
|
||||||
Net income for the year of the Company
|
1,011,009 | 848,764 | ||||||
Weighted average shares outstanding (in thousands), including Deferred Stock Plan
|
536,171 | 536,072 | ||||||
Diluted earnings per share –R$
|
1.8856 | 1.5833 |
Weighted average shares outstanding (in thousands)
|
2012
|
2011
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
533,993 | 533,989 | ||||||
Dilution effect
|
||||||||
Deferred Stock Plan
|
2,178 | 2,083 | ||||||
Weighted average shares outstanding for diluted per share calculation:
|
536,171 | 536,072 |
Results conference call
Brazilian conference call
February 22nd, 2013
9:00 a.m. (US EST)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
February 22nd, 2013
10:30 a.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: 1 877 317 6776
International participants: +1 412 317 6776
Code: Ultrapar
IR Contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA3 = R$ 46.29/share (12/31/12)
UGP = US$ 22.28/ADR (12/31/12)
|
We present in 4Q12 one more quarter of positive results progression, with 32% and 36% growth in EBITDA and net income, respectively. We closed 2012 achieving significant growth and record levels of results, even in a more challenging macroeconomic environment.
Ø ULTRAPAR’S NET REVENUES REACH R$ 54 BILLION IN 2012, AN 11% GROWTH OVER 2011
Ø ULTRAPAR’S EBITDA AMOUNTS TO R$ 2.4 BILLION IN 2012, UP 18% OVER 2011
Ø ULTRAPAR’S NET INCOME EXCEEDS R$ 1 BIILION IN 2012, GROWTH OF 19% OVER 2011
Ø ULTRAPAR RECEIVES THE 2012 IBGC CORPORATE GOVERNANCE AWARD
Ø APPROVAL OF ADDITIONAL DIVIDEND DISTRIBUTION OF R$ 354 MILLION, RESULTING IN TOTAL DIVIDENDS OF R$ 627 MILLION FOR 2012, CORRESPONDING TO A 62% PAYOUT FOR THE YEAR AND A 19% GROWTH OVER 2011.
“With great enthusiasm I assume the position of CEO of Ultrapar, a sound company that has presented sustained growth over its 75 years through different political and economic scenarios in Brazil. In 2012 it was no different: we closed the year with significant earnings growth, despite the lower economic growth. It was also a year of important achievements, conclusion of investments and recognitions. Looking to the future, we have businesses that present several growth opportunities, with quality and profitability, and I am confident that we will continue the path of value creation.”
Thilo Mannhardt – CEO
|
R$ million
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
EBITDA prior to ICVM 527¹
|
674.0
|
505.0
|
646.9
|
33%
|
4%
|
2,401.6
|
2,010.7
|
19%
|
(+) Income from sale of assets
|
3.1
|
6.0
|
4.8
|
3.7
|
21.4
|
|||
(+) Equity in earnings (losses) of affiliates
|
(0.0)
|
0.1
|
0.0
|
0.2
|
0.2
|
|||
EBITDA according to ICVM 527
|
677.1
|
511.1
|
651.8
|
32%
|
4%
|
2,405.4
|
2,032.3
|
18%
|
¹ Before income from sale of assets and equity in earnings (losses) of affiliates
|
R$ million
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Net earnings
|
301.7
|
221.2
|
290.8
|
36%
|
4%
|
1,017.9
|
854.8
|
19%
|
(+) Income and social contribution taxes
|
133.4
|
52.7
|
121.7
|
428.8
|
300.9
|
|||
(+) Financial expenses (income), net
|
56.4
|
82.5
|
58.4
|
262.5
|
296.5
|
|||
(+) Depreciation and amortization
|
185.7
|
154.7
|
181.0
|
696.3
|
580.1
|
|||
EBITDA according to ICVM 527
|
677.1
|
511.1
|
651.8
|
32%
|
4%
|
2,405.4
|
2,032.3
|
18%
|
Ultrapar – Consolidated data
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Net sales and services
|
14,347
|
12,758
|
14,123
|
12%
|
2%
|
53,919
|
48,661
|
11%
|
Gross profit
|
1,122
|
917
|
1,086
|
22%
|
3%
|
4,122
|
3,522
|
17%
|
Operating profit
|
491
|
356
|
471
|
38%
|
4%
|
1,709
|
1,452
|
18%
|
EBITDA
|
677
|
511
|
652
|
32%
|
4%
|
2,405
|
2,032
|
18%
|
Net earnings¹
|
302
|
221
|
291
|
36%
|
4%
|
1,018
|
855
|
19%
|
Earnings attributable to Ultrapar per share²
|
0.56
|
0.41
|
0.54
|
36%
|
4%
|
1.89
|
1.59
|
19%
|
Amounts in R$ million (except for EPS)
|
Ultragaz – Operational data
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Total volume (000 tons)
|
416
|
416
|
436
|
0%
|
(5%)
|
1,681
|
1,652
|
2%
|
Bottled
|
284
|
284
|
294
|
0%
|
(3%)
|
1,133
|
1,134
|
0%
|
Bulk
|
131
|
131
|
142
|
0%
|
(8%)
|
548
|
518
|
6%
|
Ipiranga – Operational data
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Total volume (000 m³)
|
6,142
|
5,629
|
6,066
|
9%
|
1%
|
23,364
|
21,701
|
8%
|
Diesel
|
3,275
|
3,102
|
3,419
|
6%
|
(4%)
|
12,858
|
12,069
|
7%
|
Gasoline, ethanol and NGV
|
2,778
|
2,430
|
2,539
|
14%
|
9%
|
10,104
|
9,208
|
10%
|
Others3
|
90
|
97
|
109
|
(7%)
|
(17%)
|
402
|
425
|
(5%)
|
3 Fuel oils, kerosene, lubricants and greases
|
Oxiteno – Operational data
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Total volume (000 tons)
|
185
|
179
|
205
|
4%
|
(9%)
|
761
|
660
|
15%
|
Product mix
|
||||||||
Specialty chemicals
|
160
|
150
|
173
|
7%
|
(7%)
|
638
|
598
|
7%
|
Glycols
|
25
|
29
|
32
|
(11%)
|
(20%)
|
123
|
62
|
99%
|
Geographical mix
|
||||||||
Sales in Brazil
|
133
|
134
|
150
|
0%
|
(11%)
|
553
|
479
|
16%
|
Sales outside Brazil
|
52
|
45
|
54
|
16%
|
(4%)
|
208
|
181
|
15%
|
Ultracargo – Operational data
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Effective storage4 (000 m3)
|
634
|
598
|
651
|
6%
|
(3%)
|
614
|
582
|
5%
|
Macroeconomic indicators
|
4Q12
|
4Q11
|
3Q12
|
D (%)
4Q12v4Q11
|
D (%)
4Q12v3Q12
|
2012
|
2011
|
D (%)
2012v2011
|
Average exchange rate (R$/US$)
|
2.06
|
1.80
|
2.03
|
14%
|
1%
|
1.95
|
1.67
|
17%
|
Brazilian interbank interest rate (CDI)
|
1.7%
|
2.7%
|
1.9%
|
8.4%
|
11.6%
|
|||
Inflation in the period (IPCA)
|
2.0%
|
1.5%
|
1.4%
|
5.8%
|
6.5%
|
Highlights |
Ø
|
Dividend distribution of R$ 354 million approved – The Board of Directors of Ultrapar approved today a dividend payment of R$ 354 million, equivalent to R$ 0.66 per share, to be paid from March 8th, 2013 onwards. This distribution, added to the anticipated dividends distributed in August 2012, totals R$ 627 million in the year and corresponds to a 62% payout over 2012 net earnings, representing a dividend yield of 3% on Ultrapar's average share price in 2012. The total amount distributed in 2012 is 19% higher than that in 2011, and reflects Ultrapar’s significant earnings and profitability growth in recent years.
|
Ø
|
2013 investment plan approved – Ultrapar’s Board of Directors approved the investment plan for 2013 of R$ 1,437 million. The plan includes R$ 872 million of investments at Ipiranga, R$ 278 million at Oxiteno, R$ 160 million at Ultragaz and R$ 103 million at Ultracargo. These investments aim at growth through increased scale and productivity gains, as well as modernization of existing operations. This amount does not include acquisitions. The investment plan reflects the opportunities for continued growth and value creation of the company, with the implementation of strategic initiatives specific to each business unit.
|
Ø
|
Ultrapar announces a joint venture in the segment of electronic payment for tolls, parking and fuels – On November 27th, 2012, Ultrapar announced the constitution, in partnership with Odebrecht TransPort Participações, of ConectCar, a company to operate in the segment of electronic payment for tolls, parking and fuels. Ultrapar and Odebrecht will share the control of the company, each with a 50% interest, and will jointly invest up to R$ 150 million over the next years. ConectCar plans to start its operations in the first quarter of 2013, having Ipiranga’s service station network as the main distribution and contact channel with car owners.
|
Ø
|
Ultrapar’s credit rating is upgraded by S&P – On November 28th, 2012, the rating agency Standard & Poor's Ratings Services (S&P) upgraded Ultrapar’s global scale credit rating from ‘BBB-’ to ‘BBB’, two levels into the investment grade. The upgrade in Ultrapar’s credit rating highlights the cash flow generation capacity of its businesses and its sound financial management and corporate governance.
|
Ø
|
Ultrapar receives important award – On November 21st, 2012, Ultrapar received the 2012 IBGC Corporate Governance Award – Category Evolution for Publicly Listed Companies (“Prêmio IBGC de Governança Corporativa - Categoria Evolução Empresas Listadas de 2012”), granted by the Brazilian Institute of Corporate Governance (IBGC). IBGC assessed the evolution of listed and non-listed companies’ corporate governance for a three-year period, and Ultrapar was elected the company with the best evolution in corporate governance in the period. The award received attests the constant development of Ultrapar’s corporate governance structure, aimed at enduring the company and its growth and at value creation.
|
Ø
|
Ultrapar remains in the portfolio of BM&FBOVESPA’s Corporate Sustainability Index (ISE) – In November 2012, BM&FBOVESPA announced the new composition of ISE’s portfolio, to which Ultrapar was selected once more. The ISE is comprised of companies with recognized commitment to social and environmental responsibility, corporate governance and corporate sustainability. The ISE evaluates those aspects, in an integrated manner, both in quantitative and qualitative terms.
|
Executive summary of the results
|
Operational Performance
|
Economic-Financial Performance
|
·
|
At Ultragaz, R$ 27 million were invested mainly in new clients in the bulk segment.
|
·
|
At Ipiranga, R$ 405 million were invested, mainly in (i) the expansion and maintenance of the service stations network, (ii) the strengthening the logistics infrastructure, and (iii) the acquisition of the am/pm brand in Brazil. Of the total amount invested, R$ 373 million were allocated in fixed and intangible assets, and R$ 33 million relate to loans granted to clients, net of loan repayments.
|
·
|
At Oxiteno, R$ 29 million were invested, mainly in the expansions underway in the United States and Mexico. In addition, Oxiteno completed the acquisition of American Chemical, a specialty chemicals plant in Uruguay, in November 2012, with R$ 107 million payment, in addition to the assumption of R$ 33 million in net debt.
|
·
|
Ultracargo invested R$ 6 million, mainly in the maintenance of existing terminals.
|
R$ million
|
4Q12
|
2012
|
||
Additions to fixed and intangible assets1
|
||||
Ultragaz
|
27
|
157
|
||
Ipiranga
|
373
|
914
|
||
Oxiteno
|
29
|
115
|
||
Ultracargo
|
6
|
84
|
||
Total – additions to fixed and intangible assets¹
|
448
|
1,295
|
||
Financing and bonuses to clients² – Ipiranga
|
33
|
28
|
||
Acquisition (disposal) of equity interest 3
|
110
|
169
|
||
Total investments, net of
disposals and repayments
|
590
|
1,491
|
Organic investments plan¹
(R$ million)
|
2013 (E)
|
Ipiranga
|
872
|
Oxiteno
|
278
|
Ultracargo
|
103
|
Ultragaz
|
160
|
Others²
|
24
|
Total
|
1,437
|
1 Net of disposals
2 Includes mainly Refinaria de Petróleo Riograndense and corporate ITservices
|
Ultrapar in the capital markets
|
Outlook
|
Forthcoming events
|
|
Operational and market information
|
Financial focus
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
EBITDA margin Ultrapar
|
4.7%
|
4.0%
|
4.6%
|
4.5%
|
4.2%
|
Net margin Ultrapar
|
2.1%
|
1.7%
|
2.1%
|
1.9%
|
1.8%
|
Focus on human resources
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
Number of employees – Ultrapar
|
9,282
|
9,055
|
9,135
|
9,282
|
9,055
|
Number of employees – Ultragaz
|
3,933
|
4,129
|
3,977
|
3,933
|
4,129
|
Number of employees – Ipiranga
|
2,562
|
2,434
|
2,553
|
2,562
|
2,434
|
Number of employees – Oxiteno
|
1,795
|
1,595
|
1,608
|
1,795
|
1,595
|
Number of employees – Ultracargo
|
593
|
555
|
590
|
593
|
555
|
Focus on capital markets¹
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
Number of shares (000)
|
544,384
|
544,384
|
544,384
|
544,384
|
544,384
|
Market value2 – R$ million
|
23,889
|
16,923
|
24,976
|
23,075
|
15,324
|
BM&FBOVESPA¹
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
Average daily volume (shares)
|
923,634
|
744,085
|
810,900
|
812,998
|
879,910
|
Average daily trading volume (R$ 000)
|
40,433
|
23,095
|
37,252
|
34,461
|
24,612
|
Average share price (R$/share)
|
43.8
|
31.0
|
45.9
|
42.4
|
28.0
|
NYSE¹
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
Quantity of ADRs3 (000 ADRs)
|
35,425
|
56,076
|
42,869
|
35,425
|
56,076
|
Average daily volume (ADRs)
|
472,154
|
399,725
|
504,718
|
496,314
|
350,892
|
Average daily trading volume (US$ 000)
|
10,143
|
6,924
|
11,390
|
10,756
|
5,943
|
Average share price (US$/ADR)
|
21.5
|
17.3
|
22.6
|
21.7
|
16.9
|
Total¹
|
4Q12
|
4Q11
|
3Q12
|
2012
|
2011
|
Average daily volume (shares)
|
1,395,788
|
1,143,810
|
1,315,618
|
1,309,312
|
1,230,802
|
Average daily trading volume (R$ 000)
|
61,250
|
35,558
|
60,360
|
55,498
|
34,646
|
|
1
|
Information retroactively adjusted to reflect the 1:4 stock split approved in the Special Shareholders’ Meeting held on February 10th, 2011
|
2
|
Calculated based on the weighted average price in the period
|
3
|
1 ADR = 1 common share
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2012
|
2011
|
2012
|
||||||||||
ASSETS
|
||||||||||||
Cash and financial investments
|
3,012.2 | 2,707.9 | 2,125.4 | |||||||||
Trade accounts receivable
|
2,306.8 | 2,026.4 | 2,388.6 | |||||||||
Inventories
|
1,299.8 | 1,310.1 | 1,280.1 | |||||||||
Taxes
|
483.2 | 470.5 | 398.4 | |||||||||
Other
|
74.6 | 60.5 | 62.7 | |||||||||
Total Current Assets
|
7,176.6 | 6,575.5 | 6,255.2 | |||||||||
Investments
|
15.5 | 15.4 | 15.5 | |||||||||
Property, plant and equipment and intangibles
|
6,670.0 | 5,818.1 | 6,305.1 | |||||||||
Financial investments
|
149.5 | 74.4 | 136.5 | |||||||||
Trade accounts receivable
|
137.4 | 117.7 | 116.1 | |||||||||
Deferred income tax
|
465.2 | 510.1 | 495.6 | |||||||||
Escrow deposits
|
534.0 | 469.4 | 517.3 | |||||||||
Other
|
151.7 | 162.0 | 190.9 | |||||||||
Total Non-Current Assets
|
8,123.4 | 7,167.2 | 7,777.0 | |||||||||
TOTAL ASSETS
|
15,299.9 | 13,742.7 | 14,032.2 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debenturers
|
1,641.1 | 2,305.0 | 1,940.3 | |||||||||
Suppliers
|
1,312.3 | 1,075.1 | 1,013.3 | |||||||||
Payroll and related charges
|
254.6 | 268.3 | 227.8 | |||||||||
Taxes
|
183.2 | 148.3 | 173.3 | |||||||||
Other
|
358.3 | 301.1 | 123.4 | |||||||||
Total Current Liabilities
|
3,749.5 | 4,097.8 | 3,478.0 | |||||||||
Loans, financing and debenturers
|
4,597.6 | 3,256.6 | 3,724.8 | |||||||||
Provision for contingencies
|
551.6 | 512.8 | 550.6 | |||||||||
Post-retirement benefits
|
120.6 | 96.8 | 109.6 | |||||||||
Other
|
264.9 | 201.6 | 264.3 | |||||||||
Total Non-Current Liabilities
|
5,534.7 | 4,067.7 | 4,649.3 | |||||||||
TOTAL LIABILITIES
|
9,284.2 | 8,165.5 | 8,127.3 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Reserves
|
2,248.5 | 1,854.5 | 1,854.7 | |||||||||
Treasury shares
|
(114.9 | ) | (118.2 | ) | (119.9 | ) | ||||||
Others
|
159.8 | 118.0 | 445.0 | |||||||||
Non-controlling interest
|
25.5 | 26.2 | 28.3 | |||||||||
Total shareholders’ equity
|
6,015.7 | 5,577.2 | 5,904.9 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
15,299.9 | 13,742.7 | 14,032.2 | |||||||||
Cash and financial investments
|
3,161.7 | 2,782.3 | 2,261.9 | |||||||||
Debt
|
(6,238.7 | ) | (5,561.6 | ) | (5,665.1 | ) | ||||||
Net cash (debt)
|
(3,077.0 | ) | (2,779.3 | ) | (3,403.2 | ) |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales and services
|
14,346.9 | 12,758.4 | 14,122.9 | 53,919.4 | 48,661.3 | |||||||||||||||
Cost of sales and services
|
(13,225.3 | ) | (11,841.2 | ) | (13,037.0 | ) | (49,797.2 | ) | (45,139.6 | ) | ||||||||||
Gross profit
|
1,121.6 | 917.2 | 1,085.9 | 4,122.2 | 3,521.7 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(404.6 | ) | (368.8 | ) | (406.1 | ) | (1,581.5 | ) | (1,349.9 | ) | ||||||||||
General and administrative
|
(264.4 | ) | (223.2 | ) | (233.0 | ) | (913.4 | ) | (793.2 | ) | ||||||||||
Other operating income (expenses), net
|
35.8 | 25.2 | 19.1 | 77.9 | 52.0 | |||||||||||||||
Income from sale of assets
|
3.1 | 6.0 | 4.8 | 3.7 | 21.4 | |||||||||||||||
Operating income
|
491.4 | 356.4 | 470.8 | 1,708.9 | 1,452.0 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
49.3 | 73.3 | 47.9 | 218.1 | 322.4 | |||||||||||||||
Financial expenses
|
(105.7 | ) | (155.8 | ) | (106.3 | ) | (480.6 | ) | (618.9 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(0.0 | ) | 0.1 | 0.0 | 0.2 | 0.2 | ||||||||||||||
Income before income and social contribution taxes
|
435.0 | 273.9 | 412.4 | 1,446.6 | 1,155.7 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(101.3 | ) | (25.9 | ) | (116.4 | ) | (365.0 | ) | (243.2 | ) | ||||||||||
Deferred
|
(45.9 | ) | (36.7 | ) | (18.1 | ) | (107.2 | ) | (85.9 | ) | ||||||||||
Benefit of tax holidays
|
13.8 | 9.8 | 12.8 | 43.4 | 28.2 | |||||||||||||||
Net Income
|
301.7 | 221.2 | 290.8 | 1,017.9 | 854.8 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
299.8 | 220.1 | 288.7 | 1,011.0 | 848.8 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
1.9 | 1.1 | 2.1 | 6.9 | 6.0 | |||||||||||||||
EBITDA¹
|
677.1 | 511.1 | 651.8 | 2,405.4 | 2,032.3 | |||||||||||||||
EBITDA (prior to ICVM 527)²
|
674.0 | 505.0 | 646.9 | 2,401.6 | 2,010.7 | |||||||||||||||
Depreciation and amortization
|
185.7 | 154.7 | 181.0 | 696.3 | 580.1 | |||||||||||||||
Total investments, net of disposals and repayments
|
589.7 | 386.2 | 342.5 | 1,491.4 | 1,089.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.56 | 0.41 | 0.54 | 1.89 | 1.59 | |||||||||||||||
Net debt / Stockholders' equity
|
0.51 | 0.50 | 0.58 | 0.51 | 0.50 | |||||||||||||||
Net debt / LTM EBITDA
|
1.28 | 1.37 | 1.52 | 1.28 | 1.37 | |||||||||||||||
Net interest expense / EBITDA
|
0.08 | 0.16 | 0.09 | 0.11 | 0.15 | |||||||||||||||
Gross margin
|
7.8 | % | 7.2 | % | 7.7 | % | 7.6 | % | 7.2 | % | ||||||||||
Operating margin
|
3.4 | % | 2.8 | % | 3.3 | % | 3.2 | % | 3.0 | % | ||||||||||
EBITDA margin
|
4.7 | % | 4.0 | % | 4.6 | % | 4.5 | % | 4.2 | % |
JAN - DEC
|
||||||||
2012
|
2011
|
|||||||
Cash Flows from operating activities
|
2,449.5 | 1,710.8 | ||||||
Net income
|
1,017.9 | 854.8 | ||||||
Depreciation and amortization
|
696.3 | 580.1 | ||||||
Working capital
|
170.5 | (313.6 | ) | |||||
Financial expenses (A)
|
613.5 | 736.7 | ||||||
Deferred income and social contribution taxes
|
107.2 | 85.9 | ||||||
Income from sale of assets
|
(3.7 | ) | (21.4 | ) | ||||
Cash paid for income and social contribution taxes
|
(169.1 | ) | (131.5 | ) | ||||
Other (B)
|
16.8 | (80.2 | ) | |||||
Cash Flows from investing activities
|
(1,463.8 | ) | (1,046.6 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(1,295.1 | ) | (970.2 | ) | ||||
Acquisition and sale of equity investments
|
(168.7 | ) | (76.4 | ) | ||||
Cash Flows from (used in) financing activities
|
(618.6 | ) | (1,104.4 | ) | ||||
Debt raising
|
2,755.2 | 975.6 | ||||||
Amortization of debt
|
(2,437.9 | ) | (1,226.5 | ) | ||||
Interest paid
|
(331.9 | ) | (348.1 | ) | ||||
Payment of financial lease
|
(4.6 | ) | (7.0 | ) | ||||
Payment of loan with Noble Brasil
|
(50.0 | ) | - | |||||
Related parties
|
(0.8 | ) | 3.8 | |||||
Dividends paid (C)
|
(548.6 | ) | (502.0 | ) | ||||
Other (D)
|
(0.0 | ) | (0.1 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
367.0 | (440.2 | ) | |||||
Cash from subsidiaries acquired
|
12.3 | 2.2 | ||||||
Cash and cash equivalents at the beginning of the period (E)
|
2,782.3 | 3,220.4 | ||||||
Cash and cash equivalents at the end of the period (E)
|
3,161.7 | 2,782.3 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Debt from subsidiaries acquired (F)
|
136.3 | - |
(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 noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D)
|
Corresponds to the acquisition of non-controlling interest.
|
(E)
|
Includes long term financial investments.
|
(F)
|
In 2012, includes gross debt of R$ 96 million from the acquisition of Temmar and R$ 40 million from the acquisition of American Chemical.
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2012
|
2011
|
2012
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
179.2 | 187.1 | 202.5 | |||||||||
Trade accounts receivable - noncurrent portion
|
25.4 | 26.0 | 24.4 | |||||||||
Inventories
|
50.7 | 63.9 | 51.0 | |||||||||
Taxes
|
28.6 | 22.7 | 27.0 | |||||||||
Escrow deposits
|
129.9 | 113.2 | 126.6 | |||||||||
Other
|
40.4 | 27.9 | 28.3 | |||||||||
Property, plant and equipment and intangibles
|
725.4 | 709.3 | 733.8 | |||||||||
TOTAL OPERATING ASSETS
|
1,179.7 | 1,150.0 | 1,193.6 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
51.0 | 44.3 | 44.7 | |||||||||
Payroll and related charges
|
78.9 | 81.7 | 74.9 | |||||||||
Taxes
|
4.3 | 4.4 | 4.6 | |||||||||
Provision for contingencies
|
74.1 | 65.1 | 70.9 | |||||||||
Other accounts payable
|
18.5 | 11.5 | 12.4 | |||||||||
TOTAL OPERATING LIABILITIES
|
226.8 | 206.9 | 207.6 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales
|
956.9 | 956.4 | 997.1 | 3,847.1 | 3,766.8 | |||||||||||||||
Cost of sales and services
|
(830.8 | ) | (825.5 | ) | (853.5 | ) | (3,313.3 | ) | (3,213.5 | ) | ||||||||||
Gross profit
|
126.0 | 131.0 | 143.6 | 533.8 | 553.2 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(70.8 | ) | (78.8 | ) | (75.2 | ) | (291.0 | ) | (271.6 | ) | ||||||||||
General and administrative
|
(32.9 | ) | (32.4 | ) | (29.6 | ) | (121.0 | ) | (116.1 | ) | ||||||||||
Other operating income (expenses), net
|
(0.3 | ) | (0.4 | ) | (0.3 | ) | (0.3 | ) | (1.1 | ) | ||||||||||
Income from sale of assets
|
(2.8 | ) | (1.4 | ) | (3.2 | ) | (9.6 | ) | (1.7 | ) | ||||||||||
Operating income
|
19.2 | 18.0 | 35.3 | 111.8 | 162.7 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.0 | 0.0 | (0.0 | ) | 0.0 | 0.0 | ||||||||||||||
EBITDA¹
|
52.1 | 49.7 | 68.5 | 243.2 | 280.1 | |||||||||||||||
EBITDA (prior to ICVM 527)²
|
54.8 | 51.1 | 71.7 | 252.8 | 281.9 | |||||||||||||||
Depreciation and amortization
|
32.8 | 31.7 | 33.2 | 131.4 | 117.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
303 | 315 | 329 | 318 | 335 | |||||||||||||||
Operating margin (R$/ton)
|
46 | 43 | 81 | 66 | 98 | |||||||||||||||
EBITDA margin¹ (R$/ton)
|
125 | 120 | 157 | 145 | 170 |
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2012
|
2011
|
2012
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,717.2 | 1,432.9 | 1,703.0 | |||||||||
Trade accounts receivable - noncurrent portion
|
111.0 | 91.5 | 91.4 | |||||||||
Inventories
|
805.6 | 795.1 | 800.0 | |||||||||
Taxes
|
151.7 | 210.9 | 142.8 | |||||||||
Other
|
174.0 | 149.1 | 174.3 | |||||||||
Property, plant and equipment and intangibles
|
3,011.8 | 2,475.3 | 2,734.7 | |||||||||
TOTAL OPERATING ASSETS
|
5,971.3 | 5,154.8 | 5,646.1 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
1,102.7 | 892.7 | 831.9 | |||||||||
Payroll and related charges
|
87.6 | 98.8 | 77.0 | |||||||||
Post-retirement benefits
|
101.8 | 86.7 | 95.5 | |||||||||
Taxes
|
70.8 | 76.5 | 68.2 | |||||||||
Provision for contingencies
|
170.2 | 169.4 | 171.9 | |||||||||
Other accounts payable
|
176.0 | 169.4 | 157.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,709.1 | 1,493.6 | 1,402.1 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales
|
12,544.6 | 11,070.4 | 12,248.7 | 46,832.8 | 42,223.9 | |||||||||||||||
Cost of sales and services
|
(11,750.6 | ) | (10,468.5 | ) | (11,539.4 | ) | (44,055.2 | ) | (39,897.9 | ) | ||||||||||
Gross profit
|
794.0 | 601.9 | 709.3 | 2,777.5 | 2,326.0 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(277.3 | ) | (243.3 | ) | (276.1 | ) | (1,085.2 | ) | (917.5 | ) | ||||||||||
General and administrative
|
(155.7 | ) | (126.5 | ) | (137.2 | ) | (536.8 | ) | (447.5 | ) | ||||||||||
Other operating income (expenses), net
|
31.1 | 25.3 | 19.3 | 81.3 | 53.1 | |||||||||||||||
Income from sale of assets
|
10.5 | 7.3 | 4.6 | 12.3 | 22.9 | |||||||||||||||
Operating income
|
402.7 | 264.6 | 320.0 | 1,249.0 | 1,037.1 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.1 | 0.0 | 0.1 | 0.3 | 0.2 | |||||||||||||||
EBITDA¹
|
509.1 | 349.3 | 422.4 | 1,640.1 | 1,353.5 | |||||||||||||||
EBITDA (prior to ICVM 527)²
|
498.5 | 342.0 | 417.7 | 1,627.5 | 1,330.4 | |||||||||||||||
Depreciation and amortization
|
106.3 | 84.6 | 102.3 | 390.7 | 316.2 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
129 | 107 | 117 | 119 | 107 | |||||||||||||||
Operating margin (R$/m3)
|
66 | 47 | 53 | 53 | 48 | |||||||||||||||
EBITDA margin¹ (R$/m3)
|
83 | 62 | 70 | 70 | 62 | |||||||||||||||
EBITDA margin¹ (%)
|
4.1 | % | 3.2 | % | 3.4 | % | 3.5 | % | 3.2 | % |
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2012
|
2011
|
2012
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
384.1 | 392.3 | 460.7 | |||||||||
Inventories
|
432.1 | 442.9 | 420.7 | |||||||||
Taxes
|
141.9 | 129.4 | 143.3 | |||||||||
Other
|
100.3 | 98.2 | 92.4 | |||||||||
Property, plant and equipment and intangibles
|
1,640.9 | 1,556.8 | 1,550.3 | |||||||||
TOTAL OPERATING ASSETS
|
2,699.2 | 2,619.6 | 2,667.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
134.4 | 124.5 | 120.0 | |||||||||
Payroll and related charges
|
71.7 | 64.0 | 61.3 | |||||||||
Taxes
|
25.1 | 21.9 | 26.0 | |||||||||
Provision for contingencies
|
91.3 | 84.5 | 89.8 | |||||||||
Other accounts payable
|
20.5 | 13.4 | 14.0 | |||||||||
TOTAL OPERATING LIABILITIES
|
342.9 | 308.4 | 311.1 |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales
|
761.8 | 661.9 | 795.9 | 2,928.8 | 2,408.6 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(517.4 | ) | (437.3 | ) | (522.8 | ) | (1,957.8 | ) | (1,611.4 | ) | ||||||||||
Fixed
|
(64.9 | ) | (56.6 | ) | (62.4 | ) | (241.2 | ) | (222.6 | ) | ||||||||||
Depreciation and amortization
|
(29.0 | ) | (25.2 | ) | (29.2 | ) | (113.4 | ) | (97.0 | ) | ||||||||||
Gross profit
|
150.6 | 142.8 | 181.6 | 616.4 | 477.6 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(51.1 | ) | (44.6 | ) | (51.2 | ) | (191.7 | ) | (153.8 | ) | ||||||||||
General and administrative
|
(54.9 | ) | (45.4 | ) | (50.8 | ) | (197.5 | ) | (166.0 | ) | ||||||||||
Other operating income (expenses), net
|
(0.2 | ) | (0.9 | ) | (0.9 | ) | (1.5 | ) | (3.0 | ) | ||||||||||
Income from sale of assets
|
(4.7 | ) | (0.0 | ) | 3.4 | 0.9 | 0.1 | |||||||||||||
Operating income
|
39.8 | 51.9 | 82.1 | 226.6 | 154.8 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
(0.1 | ) | 0.0 | (0.1 | ) | (0.1 | ) | 0.0 | ||||||||||||
EBITDA¹
|
71.2 | 79.5 | 113.8 | 349.6 | 261.1 | |||||||||||||||
EBITDA (prior to ICVM 527)²
|
75.9 | 79.5 | 110.5 | 348.8 | 261.0 | |||||||||||||||
Depreciation and amortization
|
31.5 | 27.6 | 31.8 | 123.1 | 106.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
813 | 799 | 888 | 809 | 724 | |||||||||||||||
Operating margin (R$/ton)
|
215 | 291 | 401 | 298 | 235 | |||||||||||||||
EBITDA margin¹ (R$/ton)
|
384 | 445 | 556 | 459 | 396 |
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2012
|
2011
|
2012
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
29.0 | 16.2 | 20.7 | |||||||||
Inventories
|
2.3 | 1.5 | 2.2 | |||||||||
Taxes
|
11.1 | 6.9 | 10.9 | |||||||||
Other
|
16.5 | 10.3 | 13.1 | |||||||||
Property, plant and equipment and intangibles
|
959.7 | 758.4 | 963.4 | |||||||||
TOTAL OPERATING ASSETS
|
1,018.6 | 793.2 | 1,010.3 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
8.7 | 16.0 | 10.5 | |||||||||
Payroll and related charges
|
14.4 | 19.5 | 13.3 | |||||||||
Taxes
|
4.3 | 3.9 | 4.8 | |||||||||
Provision for contingencies
|
10.1 | 12.6 | 10.7 | |||||||||
Other accounts payable¹
|
49.3 | 42.9 | 51.6 | |||||||||
TOTAL OPERATING LIABILITIES
|
86.9 | 94.8 | 91.0 | |||||||||
¹ Includes the long term obligations with clients account and the extra amount related to the acquisition of Temmar, in the port of Itaqui
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales
|
78.8 | 68.8 | 78.8 | 300.9 | 266.9 | |||||||||||||||
- | - | - | - | - | ||||||||||||||||
Cost of sales and services
|
(33.5 | ) | (30.7 | ) | (31.5 | ) | (123.0 | ) | (114.6 | ) | ||||||||||
- | - | - | - | - | ||||||||||||||||
Gross profit
|
45.3 | 38.1 | 47.2 | 177.9 | 152.3 | |||||||||||||||
- | - | - | - | - | ||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(4.4 | ) | (1.9 | ) | (3.4 | ) | (11.6 | ) | (5.8 | ) | ||||||||||
General and administrative
|
(18.3 | ) | (16.3 | ) | (15.4 | ) | (64.1 | ) | (60.8 | ) | ||||||||||
Other operating income (expenses), net
|
1.3 | 1.3 | 0.9 | 3.9 | 3.1 | |||||||||||||||
Income from sale of assets
|
0.0 | 0.2 | (0.0 | ) | 0.0 | 0.1 | ||||||||||||||
Operating income
|
23.9 | 21.4 | 29.3 | 106.1 | 88.9 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
(0.0 | ) | - | 0.0 | - | - | ||||||||||||||
EBITDA¹
|
35.8 | 29.2 | 40.0 | 144.9 | 118.2 | |||||||||||||||
EBITDA (prior to ICVM 527)²
|
35.7 | 29.0 | 40.1 | 144.9 | 118.1 | |||||||||||||||
Depreciation and amortization
|
11.9 | 7.7 | 10.7 | 38.9 | 29.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
57 | % | 55 | % | 60 | % | 59 | % | 57 | % | ||||||||||
Operating margin
|
30 | % | 31 | % | 37 | % | 35 | % | 33 | % | ||||||||||
EBITDA margin¹
|
45 | % | 42 | % | 51 | % | 48 | % | 44 | % |
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2012
|
2011
|
2012
|
2012
|
2011
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
6,969.7 | 7,088.1 | 6,961.4 | 27,586.0 | 29,052.0 | |||||||||||||||
Ultragaz
|
464.8 | 531.3 | 491.5 | 1,968.2 | 2,248.9 | |||||||||||||||
Ipiranga
|
6,094.1 | 6,150.3 | 6,037.5 | 23,960.4 | 25,208.7 | |||||||||||||||
Oxiteno
|
370.1 | 367.7 | 392.3 | 1,498.4 | 1,438.0 | |||||||||||||||
Ultracargo
|
38.3 | 38.2 | 38.8 | 153.9 | 159.3 | |||||||||||||||
EBITDA¹
|
||||||||||||||||||||
Ultrapar
|
328.9 | 283.9 | 321.3 | 1,230.7 | 1,213.3 | |||||||||||||||
Ultragaz
|
25.3 | 27.6 | 33.8 | 124.4 | 167.3 | |||||||||||||||
Ipiranga
|
247.3 | 194.0 | 208.2 | 839.1 | 808.1 | |||||||||||||||
Oxiteno
|
34.6 | 44.2 | 56.1 | 178.9 | 155.9 | |||||||||||||||
Ultracargo
|
17.4 | 16.2 | 19.7 | 74.2 | 70.6 | |||||||||||||||
Operating income
|
||||||||||||||||||||
Ultrapar
|
238.7 | 198.0 | 232.1 | 874.3 | 866.9 | |||||||||||||||
Ultragaz
|
9.3 | 10.0 | 17.4 | 57.2 | 97.1 | |||||||||||||||
Ipiranga
|
195.6 | 147.0 | 157.7 | 639.0 | 619.2 | |||||||||||||||
Oxiteno
|
19.3 | 28.8 | 40.5 | 115.9 | 92.4 | |||||||||||||||
Ultracargo
|
11.6 | 11.9 | 14.5 | 54.3 | 53.1 | |||||||||||||||
EBITDA margin
|
||||||||||||||||||||
Ultrapar
|
5 | % | 4 | % | 5 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
5 | % | 5 | % | 7 | % | 6 | % | 7 | % | ||||||||||
Ipiranga
|
4 | % | 3 | % | 3 | % | 4 | % | 3 | % | ||||||||||
Oxiteno
|
9 | % | 12 | % | 14 | % | 12 | % | 11 | % | ||||||||||
Ultracargo
|
45 | % | 42 | % | 51 | % | 48 | % | 44 | % | ||||||||||
EBITDA margin / volume
|
||||||||||||||||||||
Ultragaz (US$/ton)
|
61 | 66 | 77 | 74 | 101 | |||||||||||||||
Ipiranga (US$/m3)
|
40 | 34 | 34 | 36 | 37 | |||||||||||||||
Oxiteno (US$/ton)
|
187 | 247 | 274 | 235 | 236 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
146.6 | 122.9 | 143.3 | 520.8 | 510.3 | |||||||||||||||
Net income / share (US$)
|
0.27 | 0.23 | 0.27 | 0.96 | 0.95 |
LOANS
|
Balance in December/2012
|
||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent
Company /
Other
|
Ultrapar Consolidated
|
Index/
Currency
|
Weighted average interest
rate (% p.y.) ¹
|
Maturity
|
|||||||||
Foreign Currency
|
|||||||||||||||||
Notes
|
508.9
|
-
|
-
|
-
|
-
|
508.9
|
US$
|
7.2
|
2015
|
||||||||
Foreign loan
|
-
|
122.1
|
-
|
159.6
|
-
|
281.7
|
US$ + LIBOR
|
0.9
|
2014 to 2015
|
||||||||
Advances on foreign exchange contracts
|
-
|
114.8
|
-
|
-
|
-
|
114.8
|
US$
|
2.0
|
< 350 days
|
||||||||
Financial institutions
|
-
|
84.0
|
-
|
-
|
-
|
84.0
|
US$
|
2.5
|
2013 to 2017
|
||||||||
BNDES
|
19.5
|
31.0
|
-
|
8.8
|
-
|
59.3
|
US$
|
5.5
|
2013 to 2020
|
||||||||
Foreign currency advances delivered
|
-
|
52.7
|
-
|
-
|
-
|
52.7
|
US$
|
1.6
|
< 87 days
|
||||||||
Financial institutions
|
-
|
40.6
|
-
|
-
|
-
|
40.6
|
US$ + LIBOR
|
2.0
|
2017
|
||||||||
Financial institutions
|
-
|
30.2
|
-
|
-
|
-
|
30.2
|
Bs
|
11.3
|
2013 to 2015
|
||||||||
Financial institutions
|
-
|
25.3
|
-
|
-
|
-
|
25.3
|
MX$ + TIIE
|
1.4
|
2014 to 2016
|
||||||||
BNDES
|
-
|
-
|
-
|
-
|
0.3
|
0.3
|
UMBNDES
|
6.9
|
2016
|
||||||||
Subtotal
|
528.4
|
500.8
|
-
|
168.3
|
0.3
|
1,197.8
|
|||||||||||
Local Currency
|
|||||||||||||||||
Banco do Brasil fixed rate ²
|
-
|
-
|
-
|
1,948.1
|
-
|
1,948.1
|
R$
|
11.9
|
2013 to 2015
|
||||||||
Debentures - 4th issuance
|
-
|
-
|
-
|
-
|
845.9
|
845.9
|
CDI
|
108.2
|
2015
|
||||||||
BNDES
|
210.6
|
208.9
|
140.1
|
118.3
|
1.1
|
679.0
|
TJLP
|
2.5
|
2013 to 2020
|
||||||||
Banco do Brasil floating rate
|
-
|
-
|
-
|
668.9
|
-
|
668.9
|
CDI
|
101.4
|
2014
|
||||||||
Debentures - 1st issuance IPP
|
-
|
-
|
-
|
602.3
|
-
|
602.3
|
CDI
|
107.9
|
2017
|
||||||||
Banco do Nordeste do Brasil
|
-
|
72.9
|
45.9
|
-
|
-
|
118.8
|
R$
|
8.5
|
2018 to 2021
|
||||||||
BNDES
|
7.1
|
12.3
|
2.1
|
27.7
|
0.4
|
49.6
|
R$
|
5.8
|
2015 to 2021
|
||||||||
Financial leasing
|
42.4
|
-
|
-
|
-
|
-
|
42.4
|
IGPM
|
5.6
|
2031
|
||||||||
Research and projects financing (FINEP)
|
-
|
20.1
|
-
|
10.7
|
-
|
30.8
|
R$
|
4.0
|
2019 to 2021
|
||||||||
Research and projects financing (FINEP)
|
1.0
|
22.5
|
-
|
-
|
-
|
23.5
|
TJLP
|
0.2
|
2013 to 2014
|
||||||||
Debentures - RPR
|
-
|
-
|
-
|
-
|
21.0
|
21.0
|
CDI
|
118.0
|
2014
|
||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
-
|
-
|
-
|
0.5
|
-
|
0.5
|
TJLP
|
2.8
|
2013
|
||||||||
Financial leasing fixed rate
|
-
|
-
|
-
|
0.1
|
0.4
|
0.5
|
R$
|
14.4
|
2013 to 2014
|
||||||||
Subtotal
|
261.0
|
336.7
|
188.1
|
3,376.5
|
868.8
|
5,031.2
|
|||||||||||
Unrealized losses on swaps transactions
|
-
|
4.8
|
-
|
4.9
|
-
|
9.7
|
|||||||||||
Total
|
789.4
|
842.3
|
188.1
|
3,549.8
|
869.2
|
6,238.7
|
|||||||||||
Composition per annum
|
|||||||||||||||||
Up to 1 year
|
58.4
|
361.0
|
36.4
|
1,121.4
|
63.9
|
1,641.1
|
|||||||||||
From 1 to 2 years
|
47.7
|
223.7
|
40.1
|
1,132.7
|
5.1
|
1,449.2
|
|||||||||||
From 2 to 3 years
|
561.6
|
72.0
|
34.0
|
638.3
|
799.6
|
2,105.5
|
|||||||||||
From 3 to 4 years
|
42.1
|
61.8
|
30.5
|
32.2
|
0.4
|
167.0
|
|||||||||||
From 4 to 5 years
|
23.1
|
94.9
|
22.7
|
621.8
|
0.1
|
762.6
|
|||||||||||
Thereafter
|
56.5
|
28.9
|
24.4
|
3.3
|
0.1
|
113.2
|
|||||||||||
Total
|
789.4
|
842.3
|
188.1
|
3,549.8
|
869.2
|
6,238.7
|
Balance in December/2012
|
||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar Parent
Company / Other
|
Ultrapar
Consolidated |
|||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
809.7 | 638.2 | 233.9 | 1,371.3 | 108.6 | 3,161.7 |
¹ Some loans have hedging against foreign currency exposure and interest rate (see note 22 to financial statements).
|
||||||
² For this loan, a hedging instrument was hired with the objective of swapping the fixed to floating rate, equivalent to 99% of CDI on average.
|
CNPJ nº 33.256.439/0001- 39
|
NIRE 35.300.109.724
|
1.
|
To approve, after having discussed and analyzed, the financial statements of the Company, including the balance sheet and the management report for the fiscal year ended December 31st, 2012, as well as the destination of net earnings for the year and the distribution of dividends, supported by the report from the Company's independent auditors.
|
2.
|
To approve, subject to the annual general shareholders’ meeting’s approval, the following destination of net earnings for the year ended December 31st, 2012, in the amount of R$ 1,011,009,115.34 (one billion eleven million nine thousand one hundred and fifteen Reais and thirty-four cents), as described below:
|
|
a)
|
R$ 50,550,455.77 (fifty million five hundred and fifty thousand four hundred and fifty-five Reais and seventy-seven cents) will be allocated to the legal reserve;
|
|
b)
|
R$ 333,034,604.77 (three hundred and thirty-three million thirty-four thousand six hundred and four Reais and seventy-seven cents) will be allocated to the statutory reserve for investments; and
|
|
c)
|
R$ 627,424,054.80 (six hundred and twenty-seven million four hundred and twenty-four thousand and fifty-four Reais and eighty cents) will be allocated to the payment of dividends to holders of common shares, of which R$ 273,391,844.40 (two hundred and seventy-three million three hundred and ninety-one thousand eight hundred and forty-four Reais and forty cents) were paid as intermediary dividends as approved by the Board of Directors on August 1st, 2012. The remaining balance of the dividends approved today, equivalent to R$ 354,032,210.40 (three hundred and fifty-four million thirty-two thousand two hundred and ten Reais and forty cents) will be paid to shareholders from March 8th, 2013 onwards, with no remuneration or monetary adjustment.
|
|
Shareholders will receive dividends per share of R$ 0.66 (sixty-six cents of Real).
|
3.
|
The members of the Board of Directors were updated on strategic and expansion projects of the Company.
|
4.
|
To approve the proposed amendment to the Company’s Financial Risk Management Policy, in order to modify certain parameters to encompass the financial management of its foreign subsidiaries.
|
5.
|
Pursuant to the approval by the Board of Directors, on May 2nd, 2012 of guarantees provided by Ultrapar to its subsidiaries in connection with the Credit Limit Contract nr 12.2.0168.1, entered into among the BNDES (Banco Nacional de Desenvolvimento Econômico e Social), the Company and its subsidiaries on July 5th, 2012 (“Contract”), the members of the Board of Directors authorized the Company to amend such Contract, to include the subsidiary Terminal Marítimo do Maranhão S.A. – TEMMAR. All other conditions set forth in the Contract, including the total credit limit, remain unchanged.
|
|
1.
|
The members of the Fiscal Council unanimously expressed a favorable opinion about the Company’s financial statements and management report for the year 2012, as well as the proposal for the destination of net earnings of the year and distribution of dividends to shareholders under the terms presented by the Company’s management.
|
|
2.
|
Pursuant to legal requirements and to the Internal Bylaws of the Fiscal Council, having examined the matters at the meeting held on February 19th, 2013 and based on the unqualified opinion of the independent auditors, dated February 20th, 2013, the Fiscal Council issued its report, as attached (Annex A).
|
Flavio César Maia Luz
|
Mario Probst
|
Luiz Oswaldo Sant’Iago Moreira de Souza
|
ULTRAPAR PARTICIPAÇÕES S.A.
Publicly-Traded Company
CNPJ nº 33.256.439/0001- 39
NIRE 35.300.109.724
|
ULTRAPAR HOLDINGS INC.
|
||||
By:
|
/s/ André Covre
|
|||
Name: |
André Covre
|
|||
Title: |
Chief Financial and Investor Relations Officer
|