Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
1.
|
Manual for Shareholders’ Participation in the Annual and Extraordinary Shareholders’ Meeting of April 11th, 2012
|
3
|
Message from the Chairman of the Board of Directors
|
4
|
Message from the Chief Executive Officer
|
5
|
Invitation
|
6
|
Procedures and deadlines
|
8
|
Voting rights in the meeting
|
9
|
Call Notice
|
12
|
Management Proposal for matters to be discussed in the Annual and Extraordinary Shareholders’ Meeting, including:
|
14
|
Annex I - Financial statements referring to the fiscal year ended on December 31st, 2011, including (i) the Management’s Report on the Company’s businesses and the main administrative facts of the fiscal year ended on December 31st, 2011; (ii) Report from our Independent Auditors; and (iii) Report from our Fiscal Council;
|
125 |
Annex II - Management discussion and analysis on the financial conditions of the Company, under the terms of item 10 of the Reference Form;
|
159
|
Annex III - Destination of net earnings proposal for the fiscal year, pursuant to Annex 9-1-II of CVM Instruction nr 481/09;
|
164
|
Annex IV - Management and Fiscal Council global compensation proposal;
|
166
|
Annex V - Information about the management compensation, under the terms of item 13 of the Reference Form;
|
193
|
Annex VI - Information about the candidates for members of the Fiscal Council indicated or supported by the management, under the terms of items 12.6 to 12.10 of the Reference Form;
|
201
|
Annex VII - Ratification of the acquisition of the total of shares issued by Repsol Gás Brasil S.A., pursuant to Annex-19 of CVM Instruction nr 481/09;
|
206
|
Annex VIII - Glossary of the terms used in items 10, 12.6 to 12.10 and 13 of the Reference Form which are part of this document;
|
208
|
Annex IX - Valuation report of the acquisition of the total of shares issued by Repsol Gás Brasil S.A. prepared by Apsis Consultoria Empresarial Ltda.
|
·
|
Original or certified copy of a photo identification (ID, Alien Resident Card, driver’s license, officially recognized work card, or passport, in case of non-Brazilians); and
|
·
|
Original or certified copy of the power-of-attorney, if applicable, and a photo identification of the proxy.
|
·
|
Certified copy of the most recent consolidated bylaws or articles of incorporation and of the corporate action granting powers of attorney (minutes of the meeting of election of the board members and/or power of attorney);
|
·
|
Original or certified copy of photo identification of the proxy or proxies; and
|
·
|
Original or certified copy of the power of attorney, if applicable, and photo identification of the proxy.
|
·
|
Evidence of the capacity of fund manager conferred upon the individual or legal entity representing the shareholder at the Shareholders’ Meeting, or the proxy granting such powers;
|
·
|
The corporate action of the manager, in case it is a legal entity, granting powers to the representative attending the Shareholders’ Meeting or to whom the power of attorney has been granted; and
|
·
|
In the event the representative or proxy is a legal entity, the same documents referred to in “Corporate Shareholder” must be presented to the Company.
|
·
|
The procedures for exercising voting rights in connection with the ADRs will be specified in a communication to be delivered to ADR holders by the depositary bank, pursuant to the terms of the Deposit Agreement.
|
1.
|
At the Annual Shareholders’ Meeting
|
2.
|
At the Extraordinary Shareholders’ Meeting
|
·
|
Original or certified copy of a photo identification (ID, Alien Resident Card, driver’s license, officially recognized work card, or passport, in case of non-Brazilians); and
|
·
|
Original or certified copy of the power-of-attorney, if applicable, and a photo identification of the proxy.
|
·
|
Certified copy of the most recent consolidated bylaws or articles of incorporation and of the corporate action granting powers of attorney (minutes of the meeting of election of the board members and/or power of attorney);
|
·
|
Original or certified copy of photo identification of the proxy or proxies; and;
|
·
|
Original or certified copy of the power of attorney, if applicable, and photo identification of the proxy.
|
·
|
Evidence of the capacity of fund manager conferred upon the individual or legal entity representing the shareholder at the Shareholders’ Meeting, or the proxy granting such powers;
|
·
|
The corporate action of the manager, in case it is a legal entity, granting powers to the representative attending the Shareholders’ Meeting or to whom the power of attorney has been granted; and
|
·
|
In the event the representative or proxy is a legal entity, the same documents referred to in “Corporate Shareholder” must be presented to the Company.
|
Corporate governance
- Ultrapar implemented a new corporate governance structure and converted each preferred share into one common share. All shareholders started having the same rights in the decisions of the general meetings of the company. The company also joined the Novo Mercado and implemented mechanisms that overcome the high standards of this segment.
Acquisitions, Investments and Divestments
- Ipiranga expands its reseller network by 424 service stations and 349 new franchises.
- Oxiteno concludes an important investment cycle with the expansion of the ethylene oxide unit in Camaçari, which added 26% to the total production capacity of this product.
- Ultracargo invests in the expansion of 15% of its storage capacity.
- In October, Ultragaz acquires Repsol’s LPG distribution business in Brazil.
Shareholders’ return and capital markets
- The shares of Ultrapar presented a 22% and 6% appreciation in 2011 at the BM&FBOVESPA and the NYSE, respectively, while the respective indexes presented an 18% depreciation and 6% appreciation.
- Dividends declared totaled R$ 525 million, corresponding to a 61% payout over 2011 net earnings and to a 3.5% dividend yield. In 2011, Ultrapar became part of the portfolio of the Dividend Index (IDIV) of BM&FBOVESPA, which includes the stocks of companies that presented the highest dividend yields in the last two years.
- Stock split at a ratio of one share to four shares in February 2011. This initiative has had a positive impact on the liquidity of the shares, expanding the number of trades and the company's shareholder base. Ultrapar’s average daily trading volume in 2011 was R$ 35 million/day, 5% higher than that in 2010, considering the negotiations that took place in BM&FBOVESPA and the NYSE.
- Once more, Ultrapar has been selected to be part of the portfolio of the Corporate Sustainability Index (ISE) of BM&FBOVESPA, which consists of companies with recognized commitment to social and environmental responsibility, corporate governance and corporate sustainability.
Results
- Record net sales of R$ 49 billion in 2011, up 15% over the previous year.
- Record EBITDA of R$ 2,011 million, 13% higher than that in 2010.
- Ultrapar’s net earnings reached the record level of R$ 855 million, 12% above the net earnings of the previous year.
|
Organic investment plan for 20121
|
R$ million
|
Ipiranga
|
775
|
Oxiteno
|
83
|
Ultracargo
|
51
|
Ultragaz
|
157
|
Others
|
21
|
Total
|
1,088
|
1 Net of disposals |
People management – Major initiatives in 2011
. Programa Geral de Treinamento da Ipiranga (Ipiranga’s General Training Program): prepares leaders and allows technical update sessions, aligning requirements with the strategic plans of the company, as well as providing expertise in areas such as environment and legal. Annually, 64% of the Ipiranga staff goes through several programs, including behavioural, technical and business management training.
. Modelo de gestão integrada da Oxiteno (Oxiteno’s integrated management model): addresses the needs generated by the internationalization process, thus ensuring a unique organizational culture in different countries, cultures and languages. There is a clear and detailed policy of expatriation offering full support and security for employees and their families in the transfer process, assisting in matters such as establishment of housing and schooling for children. This policy aims to create opportunities for growth and development, and promote the exchange of best practices, accelerating integration between the units of Oxiteno.
. Portal do Saber da Ultracargo (Ultracargo’s Knowledge Portal): long-distance learning system created in 2010, which relies on content produced by the universities of Chicago and Harvard, and the participation of executives from large multinational organizations. The professionals who participate in the project receive content in video, seminars, podcast, and text formats.
. Academia Ultragaz (Ultragaz Academy): a corporate university elaborated through partnerships with Fundação Getulio Vargas, Fundação Dom Cabral and Fundação Instituto de Administração (FIA). The courses cover a wide range of subjects, from technical training, postgraduate and masters programs to even languages. In 2011, the Academia Ultragaz provided around 36 thousand hours of training to more than 5,500 participants.
. Programa de Desenvolvimento de Lideranças – PDL (Ultrapar’s Leadership Development Program): training of Ultrapar managers and coordinators aimed at expanding the capacity of professionals to take on new challenges within the company and ensure succession movements. The PDL for professionals in the Corporate Center began in 2011, with the participation of 28 employees in more than 400 hours of training.
|
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultracargo
|
Ultragaz
|
|||||||||||||||||||||||||||||||
Net sales and services
|
48,661 | 42,224 | 2,409 | 267 | 3,767 | 42,482 | 36,483 | 2,083 | 293 | 3,661 | ||||||||||||||||||||||||||||||
Cost of products and services
|
(45,140 | ) | (39,898 | ) | (1,931 | ) | (115 | ) | (3,214 | ) | (39,323 | ) | (34,524 | ) | (1,655 | ) | (138 | ) | (3,076 | ) | ||||||||||||||||||||
Gross profit
|
3,522 | 2,326 | 478 | 152 | 553 | 3,159 | 1,959 | 428 | 155 | 586 | ||||||||||||||||||||||||||||||
Sales, general and administrative expenses
|
(2,143 | ) | (1,365 | ) | (320 | ) | (67 | ) | (388 | ) | (1,924 | ) | (1,184 | ) | (291 | ) | (76 | ) | (375 | ) | ||||||||||||||||||||
Other operational results
|
52 | 53 | (3 | ) | 3 | (1 | ) | 11 | 29 | 0 | 3 | (22 | ) | |||||||||||||||||||||||||||
Operational income before income from sale of assets
|
1,431 | 1,014 | 155 | 89 | 164 | 1,246 | 804 | 137 | 83 | 189 | ||||||||||||||||||||||||||||||
EBITDA
|
2,011 | 1,330 | 261 | 118 | 282 | 1,776 | 1,073 | 241 | 111 | 307 | ||||||||||||||||||||||||||||||
Depreciation and amortization
|
580 | 316 | 106 | 29 | 117 | 531 | 269 | 104 | 29 | 119 |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A. and
Subsidiaries
Financial statements
December 31, 2011 and 2010
|
||
Independent auditors’ report
|
3- 4
|
Balance sheets
|
5 - 6
|
Income statements
|
7
|
Comprehensive income
|
8
|
Statements of changes in shareholders’ equity
|
9 - 12
|
Statements of cash flows - Indirect method
|
13 - 14
|
Statements of value added
|
15
|
Notes to the financial statements
|
16 - 94
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
4 | 178,672 | 407,704 | 1,790,954 | 2,642,418 | |||||||||||||||
Financial investments
|
4 | 52,902 | 12,758 | 916,936 | 558,209 | |||||||||||||||
Trade accounts receivable
|
5 | - | - | 2,026,417 | 1,715,709 | |||||||||||||||
Inventories
|
6 | - | - | 1,310,132 | 1,133,537 | |||||||||||||||
Recoverable taxes
|
7 | 48,706 | 69,897 | 470,511 | 354,317 | |||||||||||||||
Dividends receivable
|
73,526 | 72,787 | - | - | ||||||||||||||||
Other receivables
|
1,971 | 806 | 20,323 | 18,149 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 40,221 | 35,148 | |||||||||||||||
Total current assets
|
355,777 | 563,952 | 6,575,494 | 6,457,487 | ||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Financial investments
|
4 | - | - | 74,437 | 19,750 | |||||||||||||||
Trade accounts receivable
|
5 | - | - | 117,716 | 96,668 | |||||||||||||||
Related companies
|
8.a) | 779,531 | 780,869 | 10,144 | 10,144 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a) | 690 | 185 | 510,135 | 564,397 | |||||||||||||||
Recoverable taxes
|
7 | 39,906 | 9,013 | 81,395 | 54,770 | |||||||||||||||
Escrow deposits
|
232 | 232 | 469,381 | 380,749 | ||||||||||||||||
Other receivables
|
- | - | 1,312 | 694 | ||||||||||||||||
Prepaid expenses
|
10 | - | - | 69,198 | 40,611 | |||||||||||||||
820,359 | 790,299 | 1,333,718 | 1,167,783 | |||||||||||||||||
Investments
|
||||||||||||||||||||
Subsidiaries
|
11.a) | 5,291,099 | 4,939,167 | - | - | |||||||||||||||
Affiliates
|
11.b) | - | - | 12,626 | 12,465 | |||||||||||||||
Other
|
- | - | 2,793 | 2,793 | ||||||||||||||||
Property, plant and equipment
|
12 and 14.g)
|
- | - | 4,278,931 | 4,003,704 | |||||||||||||||
Intangible assets
|
13 | 246,163 | 246,163 | 1,539,177 | 1,345,611 | |||||||||||||||
5,537,262 | 5,185,330 | 5,833,527 | 5,364,573 | |||||||||||||||||
Total non-current assets
|
6,357,621 | 5,975,629 | 7,167,245 | 6,532,356 | ||||||||||||||||
Total assets
|
6,713,398 | 6,539,581 | 13,742,739 | 12,989,843 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
||||||||||||||||||||
Liabilities
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 1,300,326 | 813,516 | |||||||||||||||
Debentures
|
14.f) | 1,002,451 | 2,711 | 1,002,451 | 2,711 | |||||||||||||||
Finance leases
|
14.g) | - | - | 2,222 | 4,257 | |||||||||||||||
Trade payables
|
15 | 54 | 110 | 1,075,103 | 941,177 | |||||||||||||||
Salaries and related charges
|
16 | 128 | 110 | 268,345 | 228,215 | |||||||||||||||
Taxes payable
|
17 | 2,361 | 7 | 109,653 | 157,922 | |||||||||||||||
Dividends payable
|
20.g) | 156,076 | 186,432 | 163,802 | 192,493 | |||||||||||||||
Income and social contribution taxes payable
|
- | 5 | 38,620 | 76,781 | ||||||||||||||||
Post-employment benefits
|
24.b) | - | - | 13,282 | 11,339 | |||||||||||||||
Provision for assets retirement obligation
|
18 | - | - | 7,251 | 5,636 | |||||||||||||||
Provision for contingencies
|
23 | - | - | 41,347 | 39,626 | |||||||||||||||
Other payables
|
214 | 214 | 55,643 | 29,684 | ||||||||||||||||
Deferred revenues
|
19 | - | - | 19,731 | 14,572 | |||||||||||||||
Total current liabilities
|
1,161,284 | 189,589 | 4,097,776 | 2,517,929 | ||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 3,196,102 | 3,380,856 | |||||||||||||||
Debentures
|
14.f) | - | 1,193,405 | 19,102 | 1,193,405 | |||||||||||||||
Finance leases
|
14.g) | - | - | 41,431 | 1,288 | |||||||||||||||
Related companies
|
8.a) | - | - | 3,971 | 4,021 | |||||||||||||||
Deferred income and social contribution taxes
|
9.a) | - | - | 37,980 | 26,712 | |||||||||||||||
Provision for contingencies
|
23 | 1,047 | 3,257 | 512,788 | 470,505 | |||||||||||||||
Post-employment benefits
|
24.b) | - | - | 96,751 | 93,162 | |||||||||||||||
Provision for assets retirement obligation
|
18 | - | - | 60,253 | 58,255 | |||||||||||||||
Other payables
|
- | - | 90,625 | 62,215 | ||||||||||||||||
Deferred revenues
|
19 | - | - | 8,724 | 5,912 | |||||||||||||||
Total non-current liabilities
|
1,047 | 1,196,662 | 4,067,727 | 5,296,331 | ||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||
Share capital
|
20.a) | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | |||||||||||||||
Capital reserve
|
20.c) | 9,780 | 7,688 | 9,780 | 7,688 | |||||||||||||||
Revaluation reserve
|
20.d) | 7,075 | 7,590 | 7,075 | 7,590 | |||||||||||||||
Profit reserve
|
20.e) | 1,837,667 | 1,513,920 | 1,837,667 | 1,513,920 | |||||||||||||||
Treasury shares
|
20.b) | (118,234 | ) | (119,964 | ) | (118,234 | ) | (119,964 | ) | |||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g) | 122,239 | 68,323 | 122,239 | 68,323 | |||||||||||||||
Valuation adjustment
|
2.c) and 20.f)
|
193 | (2,403 | ) | 193 | (2,403 | ) | |||||||||||||
Cumulative translation adjustments
|
2.q) and 20.f)
|
(4,426 | ) | (18,597 | ) | (4,426 | ) | (18,597 | ) | |||||||||||
Shareholders’ equity attributable to owners of the parent
|
5,551,067 | 5,153,330 | 5,551,067 | 5,153,330 | ||||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 26,169 | 22,253 | ||||||||||||||||
Total shareholders’ equity
|
5,551,067 | 5,153,330 | 5,577,236 | 5,175,583 | ||||||||||||||||
Total liabilities and shareholders’ equity
|
6,713,398 | 6,539,581 | 13,742,739 | 12,989,843 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
Net revenue from sales and services
|
2.a) and 25
|
- | - | 48,661,304 | 42,481,712 | |||||||||||||||
Cost of products and services sold
|
2.a) and 26
|
- | - | (45,139,601 | ) | (39,322,888 | ) | |||||||||||||
Gross income
|
- | - | 3,521,703 | 3,158,824 | ||||||||||||||||
Operating revenues (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26 | - | - | (1,349,880 | ) | (1,164,422 | ) | |||||||||||||
General and administrative
|
26 | (1,351 | ) | (788 | ) | (793,224 | ) | (759,679 | ) | |||||||||||
Income from disposal of assets
|
27 | - | - | 21,390 | 78,969 | |||||||||||||||
Other operating income, net
|
1,575 | 1,669 | 52,010 | 10,790 | ||||||||||||||||
Operating income
|
224 | 881 | 1,451,999 | 1,324,482 | ||||||||||||||||
Financial revenues
|
28 | 161,084 | 142,181 | 322,372 | 266,965 | |||||||||||||||
Financial expenses
|
28 | (139,640 | ) | (128,973 | ) | (618,876 | ) | (531,051 | ) | |||||||||||
Equity in income of subsidiaries and affiliates
|
11.a) and 11.b)
|
851,433 | 749,130 | 192 | 4 | |||||||||||||||
Income before income and social contribution taxes
|
873,101 | 763,219 | 1,155,687 | 1,060,400 | ||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b) | (24,842 | ) | (4,350 | ) | (243,241 | ) | (191,218 | ) | |||||||||||
Deferred charges
|
9.b) | 505 | (46 | ) | (85,851 | ) | (134,724 | ) | ||||||||||||
Tax incentives - ADENE
|
9.b) and 9.c)
|
- | - | 28,192 | 30,728 | |||||||||||||||
(24,337 | ) | (4,396 | ) | (300,900 | ) | (295,214 | ) | |||||||||||||
Net income
|
848,764 | 758,823 | 854,787 | 765,186 | ||||||||||||||||
Income attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
30 | 848,764 | 758,823 | 848,764 | 765,303 | |||||||||||||||
Non-controlling interests in subsidiaries
|
- | - | 6,023 | (117 | ) | |||||||||||||||
Earnings per share – common share (based on weighted average of shares outstanding) – R$
|
29 | |||||||||||||||||||
Basic
|
1.59 | 1.42 | 1.59 | 1.43 | ||||||||||||||||
Diluted
|
1.58 | 1.42 | 1.58 | 1.43 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
Net income attributable to shareholders of the Company
|
30 | 848,764 | 758,823 | 848,764 | 765,303 | |||||||||||||||
Net income attributable to non-controlling interests in subsidiaries
|
- | - | 6,023 | (117 | ) | |||||||||||||||
Net income
|
848,764 | 758,823 | 854,787 | 765,186 | ||||||||||||||||
Valuation adjustment
|
2.c) and 20.f)
|
2,596 | 1,672 | 2,596 | 1,672 | |||||||||||||||
Cumulative translation adjustments
|
2.q) and 20.f)
|
14,171 | (13,295 | ) | 14,171 | (13,295 | ) | |||||||||||||
Total comprehensive income
|
865,531 | 747,200 | 871,554 | 753,563 | ||||||||||||||||
Total comprehensive income attributable to shareholders of the Company
|
865,531 | 747,200 | 865,531 | 753,680 | ||||||||||||||||
Total comprehensive income attributable to non-controlling interest in subsidiaries
|
- | - | 6,023 | (117 | ) |
Profit reserve
|
Comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,040,530 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 4,816,612 | ||||||||||||||||||||||||||||||||||
Sale of treasury shares, net
|
- | 3,206 | - | - | - | - | - | - | 3,756 | - | 6,962 | |||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d) | - | - | (566 | ) | - | - | - | - | 566 | - | - | - | |||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d) | - | - | - | - | - | - | - | (147 | ) | - | - | (147 | ) | ||||||||||||||||||||||||||||||||||
Transfer to retained earnings
|
- | - | - | - | 419 | - | - | (419 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | 758,823 | - | - | 758,823 | |||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders Meeting
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | (56,856 | ) | |||||||||||||||||||||||||||||||||||
Appropriation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
- | - | - | 37,942 | - | - | - | (37,942 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.33 per share)
|
- | - | - | - | - | - | - | (176,815 | ) | - | - | (176,815 | ) | |||||||||||||||||||||||||||||||||||
Proposed dividends payable (R$ 0.47 per share), net of additional dividends
|
- | - | - | - | - | - | - | (251,949 | ) | - | 68,323 | (183,626 | ) | |||||||||||||||||||||||||||||||||||
Retention of profits
|
- | - | - | - | 292,117 | - | - | (292,117 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 20.f)
|
- | - | - | - | - | 1,672 | - | - | - | - | 1,672 | ||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q) and 20.f)
|
- | - | - | - | - | - | (13,295 | ) | - | - | - | (13,295 | ) | ||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 5,153,330 |
Profit reserve
|
Comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Investments reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | - | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 5,153,330 | |||||||||||||||||||||||||||||||||||||
Sale of treasury shares, net
|
- | 2,092 | - | - | - | - | - | - | - | 1,730 | - | 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 | ) | |||||||||||||||||||||||||||||||||||||
Transfer to
investment
reserve
|
- | - | - | - | 385 | - | - | - | (385 | ) | - | - | - | |||||||||||||||||||||||||||||||||||||||
Net income for
the year
|
- | - | - | - | - | - | - | - | 848,764 | - | - | 848,764 | ||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders Meeting
|
- | - | - | - | - | - | - | - | - | - | (68,323 | ) | (68,323 | ) | ||||||||||||||||||||||||||||||||||||||
Appropriation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e) and 20.g)
|
- | - | - | 42,438 | - | - | - | - | (42,438 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.47 per share)
|
20.g) | - | - | - | - | - | - | - | - | (251,949 | ) | - | - | (251,949 | ) | |||||||||||||||||||||||||||||||||||||
Proposed dividends payable (R$ 0.51 per share), net of additional dividends
|
20.g) | - | - | - | - | - | - | - | - | (273,453 | ) | - | 122,239 | (151,214 | ) | |||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e) and 20.g)
|
- | - | - | - | 280,924 | - | - | - | (280,924 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 20.f)
|
- | - | - | - | - | - | 2,596 | - | - | - | - | 2,596 | |||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q) and 20.f)
|
- | - | - | - | - | - | - | 14,171 | - | - | - | 14,171 | |||||||||||||||||||||||||||||||||||||||
Balance at 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 |
Profit reserve
|
Comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2009
|
3,696,773 | 4,482 | 8,156 | 142,912 | 1,034,050 | (4,075 | ) | (5,302 | ) | - | (123,720 | ) | 56,856 | 35,119 | 4,845,251 | |||||||||||||||||||||||||||||||||||||
Sale of treasury shares, net
|
- | 3,206 | - | - | - | - | - | - | 3,756 | - | - | 6,962 | ||||||||||||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d) | - | - | (566 | ) | - | - | - | - | 566 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d) | - | - | - | - | - | - | - | (147 | ) | - | - | - | (147 | ) | |||||||||||||||||||||||||||||||||||||
Transfer to retained earnings
|
- | - | - | - | 419 | - | - | (419 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | 765,303 | - | - | (117 | ) | 765,186 | |||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders Meeting
|
- | - | - | - | - | - | - | - | - | (56,856 | ) | - | (56,856 | ) | ||||||||||||||||||||||||||||||||||||||
Capital reduction from Utingás Armazenadora Ltda.
|
- | - | - | - | - | - | - | - | - | - | (11,631 | ) | (11,631 | ) | ||||||||||||||||||||||||||||||||||||||
Others
|
- | - | - | - | - | - | - | - | - | - | (326 | ) | (326 | ) | ||||||||||||||||||||||||||||||||||||||
Appropriation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
- | - | - | 37,942 | - | - | - | (37,942 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.33 per share)
|
- | - | - | - | - | - | - | (176,815 | ) | - | - | - | (176,815 | ) | ||||||||||||||||||||||||||||||||||||||
Proposed dividends payable (R$ 0.47 per share), net of additional dividends
|
- | - | - | - | - | - | - | (251,949 | ) | - | 68,323 | (792 | ) | (184,418 | ) | |||||||||||||||||||||||||||||||||||||
Retention of profits
|
- | - | - | - | 298,597 | - | - | (298,597 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 20.f)
|
- | - | - | - | - | 1,672 | - | - | - | - | - | 1,672 | |||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q) and 20.f)
|
- | - | - | - | - | - | (13,295 | ) | - | - | - | - | (13,295 | ) | |||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 22,253 | 5,175,583 |
Profit reserve
|
Comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve
|
Legal reserve
|
Investments reserve
|
Retention of profits
|
Valuation adjustment
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends
|
Non-controlling interests
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2010
|
3,696,773 | 7,688 | 7,590 | 180,854 | - | 1,333,066 | (2,403 | ) | (18,597 | ) | - | (119,964 | ) | 68,323 | 22,253 | 5,175,583 | ||||||||||||||||||||||||||||||||||||||||
Sale of treasury shares, net
|
- | 2,092 | - | - | - | - | - | - | - | 1,730 | - | - | 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 | ) | - | - | (167 | ) | (297 | ) | |||||||||||||||||||||||||||||||||||||||
Transfer to investment reserve
|
- | - | - | - | 385 | - | - | - | (385 | ) | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | - | 848,764 | - | - | 6,023 | 854,787 | |||||||||||||||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders Meeting
|
- | - | - | - | - | - | - | - | - | - | (68,323 | ) | - | (68,323 | ) | |||||||||||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | (82 | ) | (82 | ) | |||||||||||||||||||||||||||||||||||||||||
Appropriation of net income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal reserve
|
20.e) and 20.g)
|
- | - | - | 42,438 | - | - | - | - | (42,438 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||
Interim dividends (R$ 0.47 per share)
|
20.g) | - | - | - | - | - | - | - | - | (251,949 | ) | - | - | - | (251,949 | ) | ||||||||||||||||||||||||||||||||||||||||
Proposed dividends payable (R$ 0.51 per share), net of additional dividends
|
20.g) | - | - | - | - | - | - | - | - | (273,453 | ) | - | 122,239 | (1,858 | ) | (153,072 | ) | |||||||||||||||||||||||||||||||||||||||
Retention of profits
|
20.e) and 20.g)
|
- | - | - | - | 280,924 | - | - | - | (280,924 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c) and 20.f)
|
- | - | - | - | - | - | 2,596 | - | - | - | - | - | 2,596 | ||||||||||||||||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.q) and 20.f)
|
- | - | - | - | - | - | - | 14,171 | - | - | - | - | 14,171 | ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2011
|
3,696,773 | 9,780 | 7,075 | 223,292 | 281,309 | 1,333,066 | 193 | (4,426 | ) | - | (118,234 | ) | 122,239 | 26,169 | 5,577,236 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income
|
30 | 848,764 | 758,823 | 854,787 | 765,186 | |||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
||||||||||||||||||||
Equity in income of subsidiaries and affiliates
|
11 | (851,433 | ) | (749,130 | ) | (192 | ) | (4 | ) | |||||||||||
Depreciation and amortization
|
- | - | 580,076 | 530,829 | ||||||||||||||||
PIS and COFINS credits on depreciation
|
- | - | 10,169 | 9,582 | ||||||||||||||||
Expense with tanks removed
|
18 | - | - | (3,022 | ) | (5,828 | ) | |||||||||||||
Interest, monetary and exchange rate changes
|
30,567 | 37,289 | 736,049 | 414,595 | ||||||||||||||||
Deferred income and social contribution taxes
|
9.b) | (505 | ) | 46 | 85,851 | 134,724 | ||||||||||||||
Income from disposal of assets
|
27 | - | - | (21,390 | ) | (78,969 | ) | |||||||||||||
Other
|
- | - | 2,555 | 957 | ||||||||||||||||
Dividends received from subsidiaries
|
335,399 | 464,803 | - | - | ||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (303,145 | ) | (94,685 | ) | |||||||||||||
Inventories
|
6 | - | - | (164,276 | ) | (131,300 | ) | |||||||||||||
Recoverable taxes
|
7 | 21,191 | (31,651 | ) | (115,102 | ) | (34,282 | ) | ||||||||||||
Other receivables
|
(1,165 | ) | (795 | ) | (1,585 | ) | 16,929 | |||||||||||||
Prepaid expenses
|
10 | - | - | (5,037 | ) | (8,322 | ) | |||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
15 | (56 | ) | (9,916 | ) | 155,599 | 21,140 | |||||||||||||
Salaries and related charges
|
16 | 18 | 10 | 38,609 | 54,411 | |||||||||||||||
Taxes payable
|
17 | 2,354 | (1,414 | ) | (48,330 | ) | 36,542 | |||||||||||||
Income and social contribution taxes
|
(5 | ) | 5 | 93,317 | 94,812 | |||||||||||||||
Other payables
|
- | (633 | ) | 36,391 | (1,066 | ) | ||||||||||||||
(Increase) decrease in non-current assets
|
||||||||||||||||||||
Trade accounts receivable
|
5 | - | - | (21,048 | ) | (11,215 | ) | |||||||||||||
Recoverable taxes
|
7 | (30,893 | ) | 8,147 | (26,359 | ) | (1,036 | ) | ||||||||||||
Escrow deposits
|
- | (15 | ) | (88,631 | ) | (72,267 | ) | |||||||||||||
Other receivables
|
- | - | (617 | ) | 825 | |||||||||||||||
Prepaid expenses
|
10 | - | - | (28,589 | ) | 6,699 | ||||||||||||||
Increase (decrease) in non-current liabilities
|
||||||||||||||||||||
Provision for contingencies
|
23 | (2,210 | ) | (250 | ) | 41,669 | (107,292 | ) | ||||||||||||
Other payables
|
- | - | 33,862 | 27,753 | ||||||||||||||||
Income and social contribution taxes paid
|
- | - | (131,478 | ) | (60,521 | ) | ||||||||||||||
Net cash provided by operating activities
|
352,026 | 475,319 | 1,710,133 | 1,508,197 |
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Financial investments, net of redemptions
|
(40,144 | ) | (12,758 | ) | (413,414 | ) | (130,507 | ) | ||||||||||||
Disposal (acquisition) of investments, net
|
- | - | (76,430 | ) | 32,827 | |||||||||||||||
Cash of acquired subsidiaries
|
- | - | 2,151 | (99 | ) | |||||||||||||||
Acquisition of property, plant and equipment
|
12 | - | - | (705,548 | ) | (670,745 | ) | |||||||||||||
Increase in intangible assets
|
13 | - | - | (365,825 | ) | (237,707 | ) | |||||||||||||
Capital contributions to subsidiaries
|
11 | (320,000 | ) | (200,000 | ) | - | - | |||||||||||||
Capital reduction of subsidiaries
|
11 | 500,000 | 450,000 | - | - | |||||||||||||||
Proceeds from disposal of assets
|
27 | - | - | 101,190 | 67,656 | |||||||||||||||
Cash received in relation to Maxfacil
|
27 | - | - | - | 35,000 | |||||||||||||||
Net cash provided by (used in) investing activities
|
139,856 | 237,242 | (1,457,876 | ) | (903,575 | ) | ||||||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Loans and debentures
|
||||||||||||||||||||
Borrowing
|
14 | - | - | 975,588 | 2,475,155 | |||||||||||||||
Amortization
|
14 | (200,000 | ) | - | (1,226,535 | ) | (1,723,995 | ) | ||||||||||||
Interest paid
|
14 | (134,246 | ) | (118,889 | ) | (348,130 | ) | (233,120 | ) | |||||||||||
Payment of financial lease
|
14.g) | - | - | (6,996 | ) | (11,176 | ) | |||||||||||||
Dividends paid
|
(501,842 | ) | (334,884 | ) | (502,036 | ) | (339,310 | ) | ||||||||||||
Acquisition of non-controlling interests
|
- | - | (82 | ) | - | |||||||||||||||
Reduction of non-controlling interests
|
- | - | - | (11,369 | ) | |||||||||||||||
Sale of treasury shares to subsidiaries
|
3,822 | 6,962 | - | - | ||||||||||||||||
Related companies
|
111,352 | 83,028 | 3,772 | (2,587 | ) | |||||||||||||||
Net cash provided by (used in) financing activities
|
(720,914 | ) | (363,783 | ) | (1,104,419 | ) | 153,598 | |||||||||||||
Effect of changes in exchange rates on cash and
cash equivalents in foreign currency
|
- | - | 698 | (3,301 | ) | |||||||||||||||
Increase (decrease) in cash and
cash equivalents
|
(229,032 | ) | 348,778 | (851,464 | ) | 754,919 | ||||||||||||||
Cash and cash equivalents at the beginning of years
|
4 | 407,704 | 58,926 | 2,642,418 | 1,887,499 | |||||||||||||||
Cash and cash equivalents at the end of years
|
4 | 178,672 | 407,704 | 1,790,954 | 2,642,418 | |||||||||||||||
Parent
|
Consolidated
|
|||||||||||||||||||||||
Note
|
2011
|
%
|
2010
|
%
|
2011
|
%
|
2010
|
%
|
||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Gross revenue from sales and
services, except rents and
royalties
|
25 | - | - | 50,104,852 | 44,151,568 | |||||||||||||||||||
Rebates, discounts and returns
|
25 | - | - | (222,770 | ) | (178,130 | ) | |||||||||||||||||
Allowance for doubtful
accounts - Release (creation)
|
- | - | 3,260 | (3,650 | ) | |||||||||||||||||||
Income from disposal of assets
|
27 | - | - | 21,390 | 78,969 | |||||||||||||||||||
- | - | 49,906,732 | 44,048,757 | |||||||||||||||||||||
Materials purchased from third parties
|
||||||||||||||||||||||||
Raw materials used
|
- | - | (2,314,464 | ) | (2,058,875 | ) | ||||||||||||||||||
Cost of goods, products and
services sold
|
- | - | (42,683,500 | ) | (37,308,551 | ) | ||||||||||||||||||
Third-party materials, energy,
services and others
|
(10,773 | ) | (7,400 | ) | (1,330,858 | ) | (1,223,649 | ) | ||||||||||||||||
Recovery (loss) of asset value
|
15,314 | 11,912 | 8,551 | 8,512 | ||||||||||||||||||||
4,541 | 4,512 | (46,320,271 | ) | (40,582,563 | ) | |||||||||||||||||||
Gross value added
|
4,541 | 4,512 | 3,586,461 | 3,466,194 | ||||||||||||||||||||
Deductions
|
||||||||||||||||||||||||
Depreciation and amortization
|
- | - | (590,245 | ) | (540,411 | ) | ||||||||||||||||||
Net value added by the company
|
4,541 | 4,512 | 2,996,216 | 2,925,783 | ||||||||||||||||||||
Value added received in transfer
|
||||||||||||||||||||||||
Equity in income of subsidiaries
and affiliates
|
11.a) and 11.b)
|
851,433 | 749,130 | 192 | 4 | |||||||||||||||||||
Dividends and interest on equity
at cost
|
31 | 33 | - | - | ||||||||||||||||||||
Rents and royalties
|
25 | - | 62,684 | 44,923 | ||||||||||||||||||||
Financial revenues
|
28 | 161,084 | 142,181 | 322,372 | 266,965 | |||||||||||||||||||
1,012,548 | 891,344 | 385,248 | 311,892 | |||||||||||||||||||||
Total value added available for distribution
|
1,017,089 | 895,856 | 3,381,464 | 3,237,675 | ||||||||||||||||||||
Distribution of value added
|
||||||||||||||||||||||||
Labor and benefits
|
3,683 |
-
|
3,010 |
-
|
1,001,871 |
29
|
912,547 |
28
|
||||||||||||||||
Taxes, fees and contributions
|
23,056 |
2
|
5,108 |
1
|
851,376 |
25
|
1,021,530 |
32
|
||||||||||||||||
Financial expenses and rents
|
141,586 |
14
|
128,915 |
14
|
673,431 |
20
|
538,412 |
17
|
||||||||||||||||
Dividends paid
|
525,402 |
52
|
428,764 |
48
|
527,260 |
16
|
429,556 |
13
|
||||||||||||||||
Retained earnings
|
323,362 |
32
|
330,059 |
37
|
327,526 |
10
|
335,630 |
10
|
||||||||||||||||
Value added distributed
|
1,017,089 |
100
|
895,856 |
100
|
3,381,464 |
100
|
3,237,675 |
100
|
1.
|
Operations
|
a.
|
Recognition of income
|
b.
|
Cash equivalents
|
c.
|
Financial instruments
|
•
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as profit or loss, and the balances are stated at fair value.
|
•
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded in income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
•
|
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 income. The hedge and the hedged item are measured at fair value.
|
•
|
Cash flow hedge: derivative financial instrument used to hedge exposure to variations in cash flows, which may be attributable to a particular risk associated with an asset or liability or a highly probable transaction that can impact the entity’s income.
|
•
|
Hedge accounting: derivative financial instrument used to hedge exposure to a specific risk associated with a recognized asset or liability, which may affect the entity’s income. In the initial designation of the hedge, the relationship between the hedging instruments and the hedged items are documented, including the objectives of risk management, the strategy in the conduction of the transaction and the methods to be used to evaluate its effectiveness.
|
d.
|
Trade accounts receivable
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, plant and equipment
|
h.
|
Financial leases
|
i.
|
Intangible assets
|
j.
|
Other assets
|
k.
|
Current and non-current liabilities
|
l.
|
Income and social contribution taxes on net income
|
m.
|
Provision for assets retirement obligation – fuel tanks
|
n.
|
Provision for contingencies
|
o.
|
Actuarial obligation for post-employment benefits
|
p.
|
Transactions in foreign currency
|
q.
|
Basis for translation of financial statements of foreign-based subsidiaries
|
r.
|
Use of estimates, assumptions and judgments
|
s.
|
Impairment of assets
|
t.
|
Adjustment to present value
|
u.
|
Statements of value added
|
v.
|
New pronouncements not yet adopted
|
w.
|
Authorization for the conclusion of the financial statements
|
% interest in the share
|
|||||
12/31/2011
|
12/31/2010
|
||||
Control
|
Control
|
||||
Location
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100
|
-
|
100
|
-
|
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
-
|
99
|
-
|
99
|
União Vopak Armazéns Gerais Ltda. (*)
|
Brazil
|
-
|
50
|
-
|
50
|
Ultracargo Argentina S.A.
|
Argentina
|
-
|
-
|
-
|
100
|
Melamina Ultra S.A. Indústria Química
|
Brazil
|
-
|
99
|
-
|
99
|
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100
|
-
|
100
|
-
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
-
|
99
|
-
|
99
|
Oxiteno Argentina Sociedad de Responsabilidad Ltda.
|
Argentina
|
-
|
100
|
-
|
100
|
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Barrington S.L.
|
Spain
|
-
|
100
|
-
|
100
|
Oxiteno México S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
Oxiteno USA LLC
|
United States
|
-
|
100
|
-
|
100
|
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Oxiteno Overseas Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Oxiteno Andina, C.A.
|
Venezuela
|
-
|
100
|
-
|
100
|
Oxiteno Europe SPRL
|
Belgium
|
-
|
100
|
-
|
100
|
Oxiteno Colombia S.A.S
|
Colombia
|
-
|
100
|
-
|
-
|
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100
|
-
|
100
|
-
|
Distribuidora Nacional de Petróleo Ltda.
|
Brazil
|
-
|
-
|
-
|
100
|
am/pm Comestíveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Centro de Conveniências Millennium Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Trading Limited
|
Virgin Islands
|
-
|
100
|
-
|
100
|
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Imobiliária Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Ipiranga Logística Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Maxfácil Participações S.A. (*)
|
Brazil
|
-
|
50
|
-
|
50
|
Isa-Sul Administração e Participações Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Companhia Ultragaz S.A.
|
Brazil
|
-
|
99
|
-
|
99
|
Distribuidora de Gás LP Azul S.A.
|
Brazil
|
-
|
100
|
-
|
-
|
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Utingás Armazenadora S.A.
|
Brazil
|
-
|
56
|
-
|
56
|
LPG International Inc.
|
Cayman Islands
|
-
|
100
|
-
|
100
|
Imaven Imóveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
-
|
100
|
-
|
100
|
Refinaria de Petróleo Riograndense S.A. (*)
|
Brazil
|
33
|
-
|
33
|
-
|
(*)
|
The Company maintains a shared equity interest in these companies, whose articles of organization establish a joint control. These joint ventures are recognized by the Company using proportionate consolidation, as allowed by IAS 31.
|
Current assets
|
Current liabilities
|
|||
Cash and cash equivalents
|
2,151
|
Trade payables
|
3,838
|
|
Trade accounts receivable
|
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
|
||||
Property, plant and equipment
|
22,026
|
Non-current liabilities
|
|
|
Intangible assets
|
11,625
|
Provision for contingencies
|
1,140
|
|
Other
|
265
|
|||
Goodwill
|
13,403
|
|||
47,319
|
Total liabilities assumed
|
6,566
|
||
Total assets acquired and goodwill
|
56,388
|
Acquisition amount
|
49,822
|
2011
(unaudited)
|
|
Net revenue from sales and services
|
48,708,540
|
Operating income
|
1,451,106
|
Net income
|
854,182
|
Earnings per share basic - whole R$ (see Note 29)
|
1.59
|
Earnings per share diluted - whole R$ (see Note 29)
|
1.58
|
Current assets
|
Current liabilities
|
|||
Cash and cash equivalents
|
2,322
|
Trade payables
|
7,784
|
|
Trade accounts receivable
|
15,295
|
Tax payable
|
5,130
|
|
Inventories
|
18,003
|
Income tax and social contribution payable
|
1,210
|
|
Other
|
9,672
|
Salaries and related charges
|
754
|
|
45,292
|
Other
|
6,345
|
||
21,223
|
||||
Non-current assets
|
||||
Property, plant and equipment
|
15,977
|
Non-current liabilities
|
||
Intangible
|
46,650
|
Provision for contingencies
|
14,812
|
|
Other
|
217
|
Income tax and social contribution
|
18,587
|
|
Goodwill
|
24,736
|
Other
|
4,823
|
|
87,580
|
38,222
|
|||
Total liabilities assumed
|
59,445
|
|||
Total assets acquired and goodwill
|
132,872
|
Acquisition amount
|
73,427
|
2010
(unaudited)
|
|
Net revenue from sales and services
|
42,904,092
|
Operating income
|
1,343,418
|
Net income
|
777,818
|
Earnings per share basic - whole R$ (see Note 29)
|
1.46
|
Earnings per share diluted - whole R$ (see Note 29)
|
1.45
|
4.
|
Financial assets
|
·
|
Cash and cash equivalents
|
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Cash and bank deposits
|
||||||||||||||||
In local currency
|
71 | 23 | 78,077 | 59,980 | ||||||||||||
In foreign currency
|
- | - | 29,523 | 12,813 | ||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
178,601 | 407,681 | 1,668,178 | 2,569,625 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 15,176 | - | ||||||||||||
Total cash and cash equivalents
|
178,672 | 407,704 | 1,790,954 | 2,642,418 |
·
|
Financial investments
|
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Financial investments
|
||||||||||||||||
In local currency
|
||||||||||||||||
Fixed-income securities and funds
|
52,902 | 12,758 | 638,879 | 360,032 | ||||||||||||
In foreign currency
|
||||||||||||||||
Fixed-income securities and funds
|
- | - | 259,091 | 198,149 | ||||||||||||
Income from currency and interest rate hedging instruments (a)
|
- | - | 93,403 | 19,778 | ||||||||||||
Total financial investments
|
52,902 | 12,758 | 991,373 | 577,959 | ||||||||||||
Current
|
52,902 | 12,758 | 916,936 | 558,209 | ||||||||||||
Non-current
|
- | - | 74,437 | 19,750 |
Consolidated
|
||||||||
2011
|
2010
|
|||||||
Measured at fair value through profit or loss
|
1,776,757 | 2,589,403 | ||||||
Held to maturity
|
7,193 | 7,193 | ||||||
Available for sale
|
890,777 | 550,988 | ||||||
Financial assets, except cash and bank deposits
|
2,674,727 | 3,147,584 |
5.
|
Trade accounts receivable (Consolidated)
|
2011
|
2010
|
|||||||
Domestic customers
|
1,885,901 | 1,605,767 | ||||||
Reseller financing - Ipiranga
|
239,588 | 202,719 | ||||||
Foreign customers
|
135,098 | 123,823 | ||||||
(-) Allowance for doubtful accounts
|
(116,454 | ) | (119,932 | ) | ||||
2,144,133 | 1,812,377 | |||||||
Current
|
2,026,417 | 1,715,709 | ||||||
Non-current
|
117,716 | 96,668 |
Total
|
Not yet due
|
Less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
More than 180 days
|
||||||||||||||||||||||
2011
|
2,260,587 | 1,994,399 | 80,635 | 18,088 | 5,788 | 14,944 | 146,733 | |||||||||||||||||||||
2010
|
1,932,309 | 1,692,151 | 60,321 | 16,415 | 5,067 | 9,442 | 148,913 |
Balance in 2009
|
114,460 | |||
Opening balance of DNP acquisition
|
1,720 | |||
Additions
|
17,825 | |||
Write-offs
|
(14,073 | ) | ||
Balance in 2010
|
119,932 | |||
Opening balance of Repsol acquisition
|
520 | |||
Additions
|
19,766 | |||
Write-offs
|
(23,764 | ) | ||
Balance in 2011
|
116,454 |
6.
|
Inventories (Consolidated)
|
2011
|
2010
|
|||||||||||||||||||||||
Cost
|
Provision for loss
|
Net balance
|
Cost
|
Provision for loss
|
Net balance
|
|||||||||||||||||||
Finished goods
|
272,377 | (14,605 | ) | 257,772 | 181,419 | (9,905 | ) | 171,514 | ||||||||||||||||
Work in process
|
2,841 | - | 2,841 | 7,907 | - | 7,907 | ||||||||||||||||||
Raw materials
|
197,982 | (114 | ) | 197,868 | 177,123 | (2,059 | ) | 175,064 | ||||||||||||||||
Liquefied petroleum gas (LPG)
|
41,147 | - | 41,147 | 26,648 | - | 26,648 | ||||||||||||||||||
Fuels, lubricants and greases
|
633,035 | (710 | ) | 632,325 | 553,491 | (1,032 | ) | 552,459 | ||||||||||||||||
Consumable materials and
bottles for resale
|
58,126 | (1,696 | ) | 56,430 | 49,688 | (1,028 | ) | 48,660 | ||||||||||||||||
Advances to suppliers
|
89,103 | - | 89,103 | 111,578 | - | 111,578 | ||||||||||||||||||
Properties for resale
|
32,646 | - | 32,646 | 39,707 | - | 39,707 | ||||||||||||||||||
1,327,257 | (17,125 | ) | 1,310,132 | 1,147,561 | (14,024 | ) | 1,133,537 |
Balance in 2009
|
22,050 | |||
Write-offs and additions, net
|
(8,026 | ) | ||
Balance in 2010
|
14,024 | |||
Write-offs and additions, net
|
3,101 | |||
Balance in 2011
|
17,125 |
2011
|
2010
|
|||||||
Net realizable value adjustment
|
13,551 | 9,562 | ||||||
Obsolescence and impairment
|
3,574 | 4,462 | ||||||
Total
|
17,125 | 14,024 |
7.
|
Recoverable taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
IRPJ and CSLL
|
88,591 | 78,868 | 177,244 | 145,554 | ||||||||||||
ICMS
|
- | - | 178,202 | 202,584 | ||||||||||||
Provision for ICMS losses (*)
|
- | - | (41,146 | ) | (56,130 | ) | ||||||||||
Adjustment to present value of ICMS on property, plant and equipment - CIAP (see Note 2.t)
|
- | - | (3,007 | ) | (3,273 | ) | ||||||||||
PIS and COFINS
|
21 | 21 | 211,332 | 97,568 | ||||||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico and Oxiteno Andina
|
- | - | 19,513 | 10,507 | ||||||||||||
IPI
|
- | - | 3,552 | 4,342 | ||||||||||||
Other
|
- | 21 | 6,216 | 7,935 | ||||||||||||
Total
|
88,612 | 78,910 | 551,906 | 409,087 | ||||||||||||
Current
|
48,706 | 69,897 | 470,511 | 354,317 | ||||||||||||
Non-current
|
39,906 | 9,013 | 81,395 | 54,770 |
(*)
|
The provision for ICMS losses relates to credit balances that the subsidiaries estimate to be unable to offset in the future.
|
Balance in 2009
|
70,986 | |||
Reversals
|
(5,741 | ) | ||
Write-offs
|
(9,115 | ) | ||
Balance in 2010
|
56,130 | |||
Reversals
|
(7,114 | ) | ||
Write-offs | (7,870 | ) | ||
Balance in 2011
|
41,146 |
8.
|
Related parties
|
Parent | ||||||||||||||||
Assets
|
Financial income
|
|||||||||||||||
Loans
|
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 | ||||||||||||
Total in 2010
|
6,962 | 773,907 | 780,869 | 108,150 |
Consolidated
|
||||||||||||||||
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivable
|
Payable
|
|||||||||||||
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.
|
- | - | - | 4,803 | ||||||||||||
Refinaria de Petróleo Riograndense S.A.(*)
|
- | - | - | 204 | ||||||||||||
SHV Gás Brasil Ltda.
|
- | - | 306 | - | ||||||||||||
Other
|
490 | 826 | 22 | - | ||||||||||||
Total in 2011
|
10,144 | 3,971 | 937 | 409,985 | ||||||||||||
Total in 2010
|
10,144 | 4,021 | 2,324 | 261,035 |
Consolidated
|
||||||||
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.
|
- | 175,069 | ||||||
Refinaria de Petróleo Riograndense S.A. (*)
|
- | 122,304 | ||||||
Servgás Distribuidora de Gas S.A.
|
1,329 | - | ||||||
SHV Gás Brasil Ltda.
|
2,147 | - | ||||||
Total in 2011
|
62,604 | 29,821,035 | ||||||
Total in 2010
|
186,636 | 26,356,189 |
(*)
|
Relates to the non-eliminated portion of the transactions between RPR and IPP, since RPR is proportionally consolidated and IPP is fully consolidated.
|
Date of award
|
Restricted shares granted
|
Deadline for
transfer of the
title of shares
|
Market price of shares on the date of
award (in R$)
|
Total compensation costs, including taxes
|
Accumulated compensation costs recorded
|
Accumulated compensation costs not recorded
|
|||||||||||||||
December 14, 2011
|
120,000 |
5 to 7 years
|
31.85 | 5,272 | (75 | ) | 5,197 | ||||||||||||||
November 10, 2010
|
260,000 |
5 to 7 years
|
26.78 | 9,602 | (1,904 | ) | 7,698 | ||||||||||||||
December 16, 2009
|
250,000 |
5 to 7 years
|
20.75 | 7,155 | (2,532 | ) | 4,623 | ||||||||||||||
October 8, 2008
|
696,000 |
5 to 7 years
|
9.99 | 9,593 | (5,295 | ) | 4,298 | ||||||||||||||
December 12, 2007
|
160,000 |
5 to 7 years
|
16.17 | 3,570 | (2,476 | ) | 1,094 | ||||||||||||||
November 9, 2006
|
207,200 |
10 years
|
11.62 | 3,322 | (1,717 | ) | 1,605 | ||||||||||||||
December 14, 2005
|
93,600 |
10 years
|
8.21 | 1,060 | (645 | ) | 415 | ||||||||||||||
October 4, 2004
|
167,900 |
10 years
|
10.20 | 2,361 | (1,712 | ) | 649 | ||||||||||||||
December 18, 2003
|
239,200 |
10 years
|
7.58 | 2,501 | (2,022 | ) | 479 | ||||||||||||||
2,193,900 | 44,436 | (18,378 | ) | 26,058 |
9.
|
Income and social contribution taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for loss of assets
|
- | - | 22,645 | 27,646 | ||||||||||||
Provisions for contingencies
|
690 | 185 | 105,160 | 66,898 | ||||||||||||
Provision for post-employment benefit (see Note 24.b)
|
- | - | 31,594 | 30,843 | ||||||||||||
Provision for differences between cash and accrual basis
|
- | - | 7,058 | 16,414 | ||||||||||||
Provision for goodwill paid on investments (see Note 13)
|
- | - | 220,668 | 306,086 | ||||||||||||
Other provisions
|
- | - | 52,484 | 20,715 | ||||||||||||
Tax losses and negative basis for social contribution to offset (d)
|
- | - | 53,007 | 59,978 | ||||||||||||
Adoption of IFRS effect
|
- | - | 17,519 | 35,817 | ||||||||||||
Total
|
690 | 185 | 510,135 | 564,397 | ||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant and equipment
|
- | - | 319 | 364 | ||||||||||||
Accelerated depreciation
|
- | - | 98 | 109 | ||||||||||||
Provision for adjustments between cash and accrual basis
|
- | - | 35,413 | 7,931 | ||||||||||||
Temporary differences of foreign subsidiaries
|
- | - | 871 | 842 | ||||||||||||
Transition Tax Regime effect
|
- | - | 1,279 | 17,466 | ||||||||||||
Total
|
- | - | 37,980 | 26,712 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
- | 168,028 | ||||||
From 1 to 2 years
|
- | 112,076 | ||||||
From 2 to 3 years
|
690 | 56,040 | ||||||
From 3 to 5 years
|
- | 114,909 | ||||||
From 5 to 7 years
|
- | 37,231 | ||||||
From 7 to 10 years
|
- | 21,851 | ||||||
690 | 510,135 |
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Income before taxes and equity in income of subsidiaries and affiliates
|
21,668 | 14,089 | 1,155,495 | 1,060,396 | ||||||||||||
Full tax rates - %
|
34 | 34 | 34 | 34 | ||||||||||||
Income and social contribution taxes at the official tax rates
|
(7,367 | ) | (4,790 | ) | (392,868 | ) | (360,535 | ) | ||||||||
Adjustments to the actual rate:
|
||||||||||||||||
Operating provisions and nondeductible expenses/nontaxable revenues
|
1,848 | 358 | 38,516 | 11,182 | ||||||||||||
Adjustment to estimated income
|
- | - | 26,083 | 25,376 | ||||||||||||
Interest on equity
|
(18,851 | ) | - | - | - | |||||||||||
Other adjustments
|
33 | 36 | (823 | ) | (1,965 | ) | ||||||||||
Income and social contribution taxes before tax incentives
|
(24,337 | ) | (4,396 | ) | (329,092 | ) | (325,942 | ) | ||||||||
Tax incentives - ADENE
|
- | - | 28,192 | 30,728 | ||||||||||||
Income and social contribution taxes in the income statement
|
(24,337 | ) | (4,396 | ) | (300,900 | ) | (295,214 | ) | ||||||||
Current
|
(24,842 | ) | (4,350 | ) | (243,241 | ) | (191,218 | ) | ||||||||
Deferred
|
505 | (46 | ) | (85,851 | ) | (134,724 | ) | |||||||||
Tax incentives - ADENE
|
- | - | 28,192 | 30,728 |
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75 | 2016 | ||||||
Bahiana Distribuidora de Gás Ltda.
|
Mataripe base
|
75 | 2013 | ||||||
Suape base
|
75 | 2018 | |||||||
Aracaju base
|
75 | 2017 | |||||||
Caucaia base
|
75 | 2012 | |||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Aratu terminal
|
75 | 2012 | ||||||
Suape terminal
|
75 | 2020 |
d.
|
Income and social contribution taxes carryforwards
|
10.
|
Prepaid expenses (Consolidated)
|
2011
|
2010
|
|||||||
Rents
|
49,937 | 28,926 | ||||||
Stock compensation plan, net (see Note 8.c)
|
21,066 | 21,822 | ||||||
Software maintenance
|
16,233 | 7,156 | ||||||
Insurance premiums
|
10,149 | 8,457 | ||||||
Advertising and publicity
|
3,589 | 3,769 | ||||||
Purchases of meal and transportation tickets
|
4,670 | 3,902 | ||||||
Taxes and other prepaid expenses
|
3,775 | 1,727 | ||||||
109,419 | 75,759 | |||||||
Current
|
40,221 | 35,148 | ||||||
Non-current
|
69,198 | 40,611 |
11.
|
Investments
|
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 - R$
|
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 unrealized profits - R$
|
68,934 | 109,336 | 668,359 | 14,468 |
2010
|
||||||||||||||||
Ultracargo – Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Refinaria de Petróleo Riograndense S.A.
|
|||||||||||||
Number of shares or units held
|
9,323,829 | 35,102,127 | 224,467,228,244 | 5,078,888 | ||||||||||||
Assets
|
818,606 | 2,613,873 | 7,219,626 | 204,279 | ||||||||||||
Liabilities
|
106,657 | 826,104 | 4,796,092 | 156,144 | ||||||||||||
Shareholders’ equity adjusted for intercompany unrealized profits - R$
|
711,949 | 1,787,702 | 2,423,534 | 48,135 | ||||||||||||
Net revenue from sales and services
|
- | 754,364 | 36,311,714 | 961,950 | ||||||||||||
Net income for the year after adjustment for unrealized profits - R$
|
82,911 | 60,003 | 586,880 | 58,234 |
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 2009
|
655,038 | 1,552,745 | 2,665,185 | (2,623 | ) | 4,870,345 | ||||||||||||||
Equity in income of subsidiaries
|
82,911 | 60,003 | 586,880 | 19,336 | 749,130 | |||||||||||||||
Dividends and interest on
equity (gross)
|
(26,000 | ) | (14,154 | ) | (378,384 | ) | - | (418,538 | ) | |||||||||||
Capital increase
|
- | 200,000 | - | - | 200,000 | |||||||||||||||
Capital reduction
|
- | - | (450,000 | ) | - | (450,000 | ) | |||||||||||||
Tax liabilities on equity-
method revaluation reserve
|
- | - | (147 | ) | - | (147 | ) | |||||||||||||
Valuation adjustment of subsidiaries
|
- | 2,403 | - | (731 | ) | 1,672 | ||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | (13,295 | ) | - | - | (13,295 | ) | |||||||||||||
Balance in 2010
|
711,949 | 1,787,702 | 2,423,534 | 15,982 | 4,939,167 | |||||||||||||||
Equity in income 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 |
2011
|
2010
|
|||||||
Current assets
|
37,385 | 49,725 | ||||||
Non-current assets
|
28,688 | 18,105 | ||||||
Current liabilities
|
11,850 | 26,292 | ||||||
Non-current liabilities
|
35,319 | 25,556 | ||||||
Shareholders’ equity
|
18,904 | 15,982 | ||||||
Net revenue from sales and services
|
70,517 | 319,406 | ||||||
Costs and operating expenses
|
(68,568 | ) | (293,197 | ) | ||||
Operating income
|
1,949 | 26,209 | ||||||
Net financial income and income and social contribution taxes
|
2,855 | (6,873 | ) | |||||
Net income
|
4,804 | 19,336 |
Transportadora
Sulbrasileira
de Gás S.A.
|
Oxicap
Indústria de
Gases Ltda.
|
Química da
Bahia
Indústria e
Comércio
S.A.
|
Total
|
|||||||||||||
Movements in investments:
|
||||||||||||||||
Balance in 2009
|
6,623 | 2,090 | 3,748 | 12,461 | ||||||||||||
Equity in income of affiliates
|
45 | (15 | ) | (26 | ) | 4 | ||||||||||
Balance in 2010
|
6,668 | 2,075 | 3,722 | 12,465 | ||||||||||||
Dividends received
|
(31 | ) | - | - | (31 | ) | ||||||||||
Equity in income of affiliates
|
191 | 30 | (29 | ) | 192 | |||||||||||
Balance in 2011
|
6,828 | 2,105 | 3,693 | 12,626 |
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 and operating expenses
|
(3,620 | ) | (27,342 | ) | (96 | ) | (133 | ) | (225 | ) | ||||||||||
Net financial income and income and social contribution taxes
|
357 | (93 | ) | 38 | 42 | (5 | ) | |||||||||||||
Net income
|
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 |
2010
|
||||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
||||||||||||||||
Current assets
|
4,557 | 9,360 | 682 | 834 | 81 | |||||||||||||||
Non-current assets
|
23,147 | 90,222 | 8,986 | 468 | 3,160 | |||||||||||||||
Current liabilities
|
702 | 7,928 | - | 26 | 122 | |||||||||||||||
Non-current liabilities
|
332 | 83,357 | 2,226 | 1,708 | 4,096 | |||||||||||||||
Shareholders´equity
|
26,670 | 8,297 | 7,442 | (432 | ) | (977 | ) | |||||||||||||
Net revenue from sales and services
|
3,543 | 24,050 | - | - | - | |||||||||||||||
Costs and operating expenses
|
(3,684 | ) | (24,271 | ) | (74 | ) | (143 | ) | 621 | |||||||||||
Net financial income and income and social contribution taxes
|
321 | 158 | 23 | 42 | 7 | |||||||||||||||
Net income
|
180 | (63 | ) | (51 | ) | (101 | ) | 628 | ||||||||||||
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 term of depreciation (years)
|
Balance
in 2010
|
Additions
|
Balance of Repsol acquisition
|
Balance of
DNP
acquisition adjustment
|
Deprecia-tion
|
Transfer
|
Write-offs
|
Exchange rate
|
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 |
Weighted average
term of depreciation (years)
|
Balance
in 2009
|
Additions
|
Opening
balance
of DNP acquisition
|
Depreciation
|
Transfer
|
Write-offs
|
Exchange
rate
|
Balance
in 2010
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
- | 396,324 | 1,454 | 1,962 | - | 1,118 | (25,743 | ) | 554 | 375,669 | ||||||||||||||||||||||||||
Buildings
|
26 | 1,056,099 | 12,342 | 3,294 | - | 17,594 | (42,462 | ) | (739 | ) | 1,046,128 | |||||||||||||||||||||||||
Leasehold improvements
|
12 | 363,849 | 4,918 | 9 | - | 15,660 | (11,669 | ) | (7 | ) | 372,760 | |||||||||||||||||||||||||
Machinery and equipment
|
11 | 2,410,395 | 148,342 | - | - | 69,457 | (23,301 | ) | (3,057 | ) | 2,601,836 | |||||||||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
14 | 1,340,917 | 98,978 | 8,909 | - | 33,240 | (16,267 | ) | - | 1,465,777 | ||||||||||||||||||||||||||
LPG tanks and bottles
|
13 | 326,671 | 71,969 | - | - | 2 | (35,760 | ) | - | 362,882 | ||||||||||||||||||||||||||
Vehicles
|
6 | 238,006 | 15,603 | 1,481 | - | (56,763 | ) | (24,076 | ) | (843 | ) | 173,408 | ||||||||||||||||||||||||
Furniture and utensils
|
7 | 93,697 | 10,367 | 237 | - | (611 | ) | (1,252 | ) | 3,357 | 105,795 | |||||||||||||||||||||||||
Construction in progress
|
- | 201,010 | 281,978 | - | - | (59,315 | ) | (584 | ) | (618 | ) | 422,471 | ||||||||||||||||||||||||
Advances to suppliers
|
- | 79,569 | 13,866 | - | - | (86,582 | ) | (328 | ) | - | 6,525 | |||||||||||||||||||||||||
Imports in progress
|
- | 4,738 | 5,758 | - | - | (10,068 | ) | (88 | ) | - | 340 | |||||||||||||||||||||||||
IT equipment
|
5 | 175,722 | 8,665 | 153 | - | 258 | (6,002 | ) | (500 | ) | 178,296 | |||||||||||||||||||||||||
6,686,997 | 674,240 | 16,045 | - | (76,010 | ) | (187,532 | ) | (1,853 | ) | 7,111,887 | ||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(419,969 | ) | - | (287 | ) | (40,473 | ) | 1,089 | 22,649 | 116 | (436,875 | ) | ||||||||||||||||||||||||
Leasehold improvements
|
(168,860 | ) | - | 1 | (28,044 | ) | 934 | 877 | 1 | (195,091 | ) | |||||||||||||||||||||||||
Machinery and equipment
|
(969,360 | ) | - | - | (184,302 | ) | 4,552 | 17,058 | 1,477 | (1,130,575 | ) | |||||||||||||||||||||||||
Light fuel/lubricant distribution
equipment and facilities
|
(776,969 | ) | - | (996 | ) | (69,211 | ) | - | 12,342 | - | (834,834 | ) | ||||||||||||||||||||||||
LPG tanks and bottles
|
(190,962 | ) | - | - | (18,529 | ) | - | 19,236 | - | (190,255 | ) | |||||||||||||||||||||||||
Vehicles
|
(182,193 | ) | - | (394 | ) | (4,241 | ) | 67,603 | 9,550 | 329 | (109,346 | ) | ||||||||||||||||||||||||
Furniture and utensils
|
(53,252 | ) | - | (135 | ) | (10,538 | ) | 744 | 839 | 17 | (62,325 | ) | ||||||||||||||||||||||||
IT equipment
|
(139,038 | ) | - | (92 | ) | (13,654 | ) | 1,088 | 4,637 | 228 | (146,831 | ) | ||||||||||||||||||||||||
(2,900,603 | ) | - | (1,903 | ) | (368,992 | ) | 76,010 | 87,188 | 2,168 | (3,106,132 | ) | |||||||||||||||||||||||||
Provision for loss:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197 | ) | - | - | - | - | - | - | (197 | ) | ||||||||||||||||||||||||||
Machinery and equipment
|
(1,697 | ) | (157 | ) | - | - | - | - | - | (1,854 | ) | |||||||||||||||||||||||||
(1,894 | ) | (157 | ) | - | - | - | - | - | (2,051 | ) | ||||||||||||||||||||||||||
Net amount
|
3,784,500 | 674,083 | 14,142 | (368,992 | ) | - | (100,344 | ) | 315 | 4,003,704 |
13.
|
Intangible assets (Consolidated)
|
Goodwill
|
Software
|
Technology
|
Commercial property rights
|
Market rights
|
Others
|
Total
|
||||||||||||||||||||||
Balance in 2009
|
674,500 | 70,033 | 16,413 | 13,015 | 427,832 | 1,900 | 1,203,693 | |||||||||||||||||||||
Opening balance of DNP acquisition
|
46,541 | - | - | - | 41,740 | - | 88,281 | |||||||||||||||||||||
Additions
|
- | 26,891 | - | - | 208,211 | 2,605 | 237,707 | |||||||||||||||||||||
Write-offs
|
(6,650 | ) | (4,339 | ) | - | - | - | (924 | ) | (11,913 | ) | |||||||||||||||||
Amortization
|
- | (24,390 | ) | (4,402 | ) | (549 | ) | (142,702 | ) | (88 | ) | (172,131 | ) | |||||||||||||||
Provision for loss
|
- | - | - | - | - | (5 | ) | (5 | ) | |||||||||||||||||||
Exchange rate
|
- | (8 | ) | - | - | - | (13 | ) | (21 | ) | ||||||||||||||||||
Balance in 2010
|
714,391 | 68,187 | 12,011 | 12,466 | 535,081 | 3,475 | 1,345,611 | |||||||||||||||||||||
Balance of DNP acquisition adjustment
|
(21,805 | ) | - | - | - | 4,865 | - | (16,940 | ) | |||||||||||||||||||
Balance of 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 | ) | |||||||||||||||
Exchange rate
|
- | 28 | - | - | - | 223 | 251 | |||||||||||||||||||||
Balance in 2011
|
705,989 | 84,790 | 15,600 | 11,917 | 717,068 | 3,813 | 1,539,177 | |||||||||||||||||||||
Weighted average term of amortization (years)
|
- | 5 | 5 | 30 | 5 | 9 |
2011
|
2010
|
|||||||
Goodwill on the acquisition of:
|
||||||||
Ipiranga
|
276,724 | 276,724 | ||||||
União Terminais
|
211,089 | 211,089 | ||||||
Texaco
|
177,759 | 177,759 | ||||||
DNP
|
24,736 | 46,541 | ||||||
Repsol
|
13,403 | - | ||||||
Other
|
2,278 | 2,278 | ||||||
705,989 | 714,391 |
•
|
On July 11, 2002, subsidiary Terminal Químico de Aratu S.A. – Tequimar (“Tequimar”) executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows it to explore the area in which the Aratu Terminal is located for 20 years, renewable for a similar period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for another 20 years, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storaging, 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.
|
2011
|
2010
|
|||||||
Cost of products and services sold
|
11,872 | 10,355 | ||||||
Selling and marketing
|
180,354 | 141,606 | ||||||
General and administrative
|
23,359 | 20,170 | ||||||
215,585 | 172,131 |
14.
|
Loans, debentures and finance leases (Consolidated)
|
Description
|
2011
|
2010
|
Index/Currency
|
Weighted average financial charges
12/31/2011 - % p.a.
|
Maturity
|
||||||||||||
Foreign currency:
|
|||||||||||||||||
Notes in the foreign market (b)
|
466,197 | 413,284 |
US$
|
+7.2 | 2015 | ||||||||||||
Advances on foreign exchange contracts
|
125,813 | 41,626 |
US$
|
+1.9 |
< 349 days
|
||||||||||||
Foreign loan (c)
|
111,868 | 99,749 |
US$ + LIBOR (i)
|
+1.0 | 2014 | ||||||||||||
BNDES (d)
|
72,869 | 67,195 |
US$
|
+5.5 |
2012 to 2018
|
||||||||||||
Foreign currency advances delivered
|
45,692 | 64,080 |
US$
|
+1.6 |
< 88 days
|
||||||||||||
Financial institutions
|
28,454 | 16,656 |
MX$ + TIIE (ii)
|
+1.9 |
2012 to 2016
|
||||||||||||
Financial institutions
|
21,784 | 22 |
Bs (iii)
|
+13.3 |
2012 to 2014
|
||||||||||||
FINIMP
|
878 | 779 |
US$
|
+7.0 | 2012 | ||||||||||||
Financial institutions
|
- | 6,740 | |||||||||||||||
Financial institutions – RPR
|
- | 1,581 | |||||||||||||||
BNDES (d)
|
- | 8 | |||||||||||||||
Subtotal
|
873,555 | 711,720 | |||||||||||||||
Local currency:
|
|||||||||||||||||
Banco do Brasil – fixed (e)
|
2,208,109 | 1,916,257 |
R$
|
+11.8 |
2012 to 2015
|
||||||||||||
Debentures (f)
|
1,002,451 | 1,196,116 |
CDI
|
108.5 | 2012 | ||||||||||||
BNDES (d)
|
890,865 | 1,178,081 |
TJLP (iv)
|
+3.2 |
2012 to 2019
|
||||||||||||
Banco do Brasil – floating (e)
|
213,055 | - |
CDI
|
98.5 | 2014 | ||||||||||||
Loan – MaxFácil
|
86,364 | 77,391 |
CDI
|
100.0 | 2012 | ||||||||||||
Banco do Nordeste do Brasil
|
86,108 | 99,355 |
R$
|
+8.5 (vi)
|
2018 | ||||||||||||
BNDES (d)
|
57,626 | 65,137 |
R$
|
+5.7 |
2015 to 2021
|
||||||||||||
FINEP
|
45,647 | 61,738 |
TJLP (iv)
|
+0.5 |
2013 to 2014
|
||||||||||||
Finance leases (g)
|
42,356 | - |
IGP-M (v)
|
+5.6 | 2031 | ||||||||||||
Debentures – RPR (f)
|
19,102 | - |
CDI
|
118.0 | 2014 | ||||||||||||
FINEP
|
10,904 | - |
R$
|
+4.0 |
2019 to 2021
|
||||||||||||
FINAME
|
2,106 | 5,922 |
TJLP (iv)
|
+2.7 |
2012 to 2013
|
||||||||||||
Fixed finance leases (g)
|
1,297 | 2,171 |
R$
|
+14.8 |
2012 to 2014
|
||||||||||||
Working capital loan – RPR
|
- | 23,765 | |||||||||||||||
Finance leases (g)
|
- | 3,374 | |||||||||||||||
Others
|
- | 634 | |||||||||||||||
Subtotal
|
4,665,990 | 4,629,941 | |||||||||||||||
Currency and interest rate hedging instruments loans
|
22,089 | 54,372 | |||||||||||||||
Total
|
5,561,634 | 5,396,033 | |||||||||||||||
Current
|
2,304,999 | 820,484 | |||||||||||||||
Non-current
|
3,256,635 | 4,575,549 |
(iv)
|
TJLP = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On December 31, 2011, TJLP was fixed at 6% p.a.
|
(v)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
(vi)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste do Brasil. On December 31, 2011, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
2011
|
2010
|
|||||||
From 1 to 2 years
|
1,214,029 | 2,197,838 | ||||||
From 2 to 3 years
|
879,137 | 1,024,879 | ||||||
From 3 to 4 years
|
976,172 | 440,504 | ||||||
From 4 to 5 years
|
93,970 | 824,695 | ||||||
More than 5 years
|
93,327 | 87,633 | ||||||
3,256,635 | 4,575,549 |
•
|
Limitation of transactions with shareholders owning more than 5% of any class of stock of the Company that are not as favorable to the Company as available in the market.
|
•
|
Required resolution of the Board of Directors for transactions with the Company’ direct or indirect controlling parties, or their subsidiaries, in an amount exceeding US$ 15 million (except for transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on transfer of all or substantially all assets of the Company and its subsidiaries.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
•
|
Maintenance of a financial index, determined by the ratio between 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 index determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
-
|
capitalization level: shareholders’ equity / total assets equal to or above 0.30; and
|
-
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
Maturity
|
Balance in 2011
|
|||
Feb/12
|
430,376 | |||
Apr/12
|
68,650 | |||
Mar/13
|
613,621 | |||
May/13
|
362,296 | |||
Mar/14
|
213,055 | |||
May/14
|
364,940 | |||
May/15
|
368,226 | |||
2,421,164 |
·
|
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, the Company made an early partial redemption of 200 debentures. The debentures have annual interest payments and amortization in one single tranche at the maturity date, according to the following characteristics:
|
Face value of each:
|
R$ 1,000,000.00
|
Final maturity:
|
December 4, 2012
|
Payment of the face value:
|
Lump at final maturity
|
Interest:
|
108.5% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
·
|
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 of each:
|
R$ 1,000,000.00
|
Final maturity:
|
November 30, 2014
|
Payment of the face value:
|
Eight equal quarterly installments, starting on March 01, 2013 and ending on November 30, 2014
|
Interest:
|
118.0% of CDI
|
Payment of interest:
|
Eight equal quarterly installments, starting on March 01, 2013 and ending on November 30, 2014
|
Reprice:
|
Not applicable
|
2011
|
||||||||||||
LPG bottling
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
39,645 | 1,541 | 865 | |||||||||
Financing (present value)
|
42,356 | 952 | 345 | |||||||||
Current
|
1,419 | 542 | 261 | |||||||||
Non-current
|
40,937 | 410 | 84 |
2010
|
||||||||||||
Fuel distribution equipment
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Equipment, net of depreciation
|
20,731 | 1,973 | 848 | |||||||||
Financing (present value)
|
3,374 | 1,568 | 603 | |||||||||
Current
|
3,374 | 618 | 265 | |||||||||
Non-current
|
- | 950 | 338 |
2011
|
||||||||||||
LPG bottling
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Up to 1 year
|
3,540 | 622 | 365 | |||||||||
From 1 to 2 years
|
3,540 | 385 | 113 | |||||||||
From 2 to 3 years
|
3,540 | 55 | - | |||||||||
From 3 to 4 years
|
3,540 | - | - | |||||||||
From 4 to 5 years
|
3,540 | - | - | |||||||||
More than 5 years
|
50,740 | - | - | |||||||||
68,440 | 1,062 | 478 |
2010
|
||||||||||||
Fuel distribution equipment
|
IT equipment
|
Vehicles for fuel transportation
|
||||||||||
Up to 1 year
|
3,565 | 780 | 366 | |||||||||
From 1 to 2 years
|
- | 629 | 366 | |||||||||
From 2 to 3 years
|
- | 440 | 102 | |||||||||
3,565 | 1,849 | 834 |
Effective rate of transaction costs (% p.a.)
|
Balance in 2010
|
Incurred cost
|
Amortization
|
Balance in 2011
|
||||||||||||||||
Banco do Brasil (e)
|
0.7 | % | 24,545 | 4,353 | (7,386 | ) | 21,512 | |||||||||||||
Debentures (f)
|
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 |
Effective rate of transaction costs (% p.a.)
|
Balance in 2009
|
Incurred cost
|
Amortization
|
Balance in 2010
|
||||||||||||||||
Debentures (f)
|
0.6 | % | 19,844 | - | (5,993 | ) | 13,851 | |||||||||||||
Bank Credit Bill
|
0.8 | % | 8,071 | - | (8,071 | ) | - | |||||||||||||
Notes in the foreign market (b)
|
0.2 | % | 5,148 | - | (1,043 | ) | 4,105 | |||||||||||||
Banco do Brasil (e)
|
0.6 | % | 94 | 27,974 | (3,523 | ) | 24,545 | |||||||||||||
Other
|
0.8 | % | 959 | 386 | (587 | ) | 758 | |||||||||||||
Total
|
34,116 | 28,360 | (19,217 | ) | 43,259 |
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
Total
|
|||||||||||||||||||
Banco do Brasil (e)
|
12,255 | 5,854 | 2,670 | 733 | - | 21,512 | ||||||||||||||||||
Debentures (f)
|
6,023 | - | - | - | - | 6,023 | ||||||||||||||||||
Notes in the foreign market (b)
|
924 | 924 | 924 | 925 | - | 3,697 | ||||||||||||||||||
Other
|
264 | 304 | 232 | 10 | - | 810 | ||||||||||||||||||
Total
|
19,466 | 7,082 | 3,826 | 1,668 | - | 32,042 |
15.
|
Trade payables (Consolidated)
|
2011
|
2010
|
|||||||
Domestic suppliers
|
1,024,697 | 901,272 | ||||||
Foreign suppliers
|
50,406 | 39,905 | ||||||
1,075,103 | 941,177 |
2011
|
2010
|
|||||||
Salaries and related payments
|
5,207 | 3,902 | ||||||
Social charges
|
27,748 | 23,790 | ||||||
Provisions on payroll
|
89,167 | 78,520 | ||||||
Profit sharing and bonus
|
144,144 | 120,373 | ||||||
Benefits
|
1,121 | 956 | ||||||
Other
|
958 | 674 | ||||||
268,345 | 228,215 |
17.
|
Taxes payable (Consolidated)
|
2011
|
2010
|
|||||||
ICMS
|
55,055 | 65,484 | ||||||
PIS and COFINS
|
16,818 | 53,377 | ||||||
IPI
|
14,604 | 16,629 | ||||||
Income Tax Withheld at Source (IRRF)
|
5,180 | 1,180 | ||||||
National Institute of Social Security (INSS)
|
3,863 | 2,994 | ||||||
ISS
|
4,763 | 6,639 | ||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico and Oxiteno Andina
|
8,340 | 6,493 | ||||||
Other
|
1,030 | 5,126 | ||||||
109,653 | 157,922 |
18.
|
Provision for assets retirement obligation (Consolidated)
|
Balance in 2009
|
64,578 | |||
Opening balance of DNP acquisition
|
166 | |||
Additions (new tanks)
|
1,666 | |||
Expense with tanks removed
|
(5,828 | ) | ||
Accretion expense
|
3,309 | |||
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 | |||
Current
|
7,251 | |||
Non-current
|
60,253 |
19.
|
Deferred revenues (Consolidated)
|
2011
|
2010
|
|||||||
Loyalty program Km de Vantagens
|
15,983 | 11,547 | ||||||
Initial franchise fee ‘am/pm’
|
12,472 | 8,346 | ||||||
Other
|
- | 591 | ||||||
28,455 | 20,484 | |||||||
Current
|
19,731 | 14,572 | ||||||
Non-current
|
8,724 | 5,912 |
20.
|
Shareholders’ equity
|
a.
|
Share capital
|
b.
|
Treasury shares
|
c.
|
Capital reserve
|
d.
|
Revaluation reserve
|
e.
|
Profit reserve
|
f.
|
Comprehensive income
|
g.
|
Dividends payable in excess of the minimum mandatory dividends established in the Bylaws
|
2011
|
||||
Net income for the year attributable to shareholders of Ultrapar
|
848,764 | |||
Legal reserve
|
(42,438 | ) | ||
Net income for the year after legal reserve
|
806,326 | |||
Minimum mandatory dividends
|
403,163 | |||
Additional dividends after legal reserve and minimum mandatory dividends
|
122,239 | |||
Total dividends
|
525,402 | |||
Interim dividends (R$ 0.47 per share)
|
(251,949 | ) | ||
Mandatory dividends payable – Current liabilities
|
151,214 | |||
Additional dividends to the minimum mandatory dividends – shareholders´equity
|
122,239 | |||
Dividends payable (R$ 0.51 per share)
|
273,453 | |||
Investments reserve
|
280,924 | |||
2011
|
2010
|
|||||||
Net revenue:
|
||||||||
Ultragaz
|
3,766,766 | 3,661,260 | ||||||
Ipiranga
|
42,223,900 | 36,483,456 | ||||||
Oxiteno
|
2,408,582 | 2,083,012 | ||||||
Ultracargo
|
266,885 | 293,262 | ||||||
Other (1)
|
121,896 | 366,349 | ||||||
Intersegment sales
|
(126,725 | ) | (405,627 | ) | ||||
Total
|
48,661,304 | 42,481,712 | ||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,665 | 2,035 | ||||||
Ipiranga
|
5,967 | 38,372 | ||||||
Oxiteno
|
- | - | ||||||
Ultracargo
|
26,634 | 39,395 | ||||||
Other (1)
|
92,459 | 325,825 | ||||||
Total
|
126,725 | 405,627 | ||||||
Net revenue, excluding intersegment sales:
|
||||||||
Ultragaz
|
3,765,101 | 3,659,225 | ||||||
Ipiranga
|
42,217,933 | 36,445,084 | ||||||
Oxiteno
|
2,408,582 | 2,083,012 | ||||||
Ultracargo
|
240,251 | 253,867 | ||||||
Other (1)
|
29,437 | 40,524 | ||||||
Total
|
48,661,304 | 42,481,712 | ||||||
Operating income:
|
||||||||
Ultragaz
|
162,682 | 181,201 | ||||||
Ipiranga
|
1,037,095 | 879,478 | ||||||
Oxiteno
|
154,805 | 114,144 | ||||||
Ultracargo
|
88,898 | 115,802 | ||||||
Other (1)
|
8,519 | 33,857 | ||||||
Total
|
1,451,999 | 1,324,482 | ||||||
Financial revenues
|
322,372 | 266,965 | ||||||
Financial expenses
|
(618,876 | ) | (531,051 | ) | ||||
Equity in income of affiliates
|
192 | 4 | ||||||
Income before taxes
|
1,155,687 | 1,060,400 |
2011
|
2010
|
|||||||
Additions to property, plant and equipment and intangible assets:
|
||||||||
Ultragaz
|
245,250 | 167,403 | ||||||
Ipiranga
|
624,841 | 433,431 | ||||||
Oxiteno
|
108,608 | 228,047 | ||||||
Ultracargo
|
118,425 | 64,332 | ||||||
Other (1)
|
25,012 | 18,734 | ||||||
Total additions to property, plant and equipment and intangible assets (see Notes 12 and 13)
|
1,122,136 | 911,947 | ||||||
Finance leases
|
(43,009 | ) | - | |||||
Assets retirement obligation
|
(2,421 | ) | (1,666 | ) | ||||
Capitalized borrowing costs
|
(5,333 | ) | (1,829 | ) | ||||
Total investments in property, plant and equipment and intangible assets (cash flow)
|
1,071,373 | 908,452 |
2011
|
2010
|
|||||||
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
117,462 | 118,820 | ||||||
Ipiranga
|
316,186 | 269,085 | ||||||
Oxiteno
|
106,314 | 104,147 | ||||||
Ultracargo
|
29,303 | 28,866 | ||||||
Other (1)
|
10,811 | 9,911 | ||||||
Total
|
580,076 | 530,829 | ||||||
2011
|
2010
|
|||||||
Total assets:
|
||||||||
Ultragaz
|
1,868,270 | 1,638,815 | ||||||
Ipiranga
|
6,633,132 | 6,376,269 | ||||||
Oxiteno
|
3,454,518 | 3,095,714 | ||||||
Ultracargo
|
1,068,780 | 997,438 | ||||||
Other (1)
|
718,039 | 881,607 | ||||||
Total
|
13,742,739 | 12,989,843 |
2011
|
2010
|
|||||||
Net revenue:
|
||||||||
Brazil
|
47,952,454 | 41,869,667 | ||||||
Mexico
|
119,763 | 90,800 | ||||||
Venezuela
|
127,591 | 75,808 | ||||||
Other Latin American countries
|
245,103 | 211,717 | ||||||
United States of America and Canada
|
100,959 | 97,207 | ||||||
Far East
|
40,827 | 51,657 | ||||||
Europe
|
43,706 | 63,018 | ||||||
Other
|
30,901 | 21,838 | ||||||
Total
|
48,661,304 | 42,481,712 |
•
|
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 Company’s Board of Directors.
|
•
|
Continuous enhancement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the Financial Area.
|
•
|
The internal audit department audits the compliance with the parameters of the Policy.
|
Amounts in millions of Reais
|
2011
|
2010
|
||||||
Assets in foreign currency
|
||||||||
Financial assets in foreign currency (except hedging instruments)
|
303.8 | 211.0 | ||||||
Foreign trade accounts receivable, net of provision for loss
|
134.9 | 123.6 | ||||||
Advances to foreign suppliers, net of accounts payable arising from imports
|
- | 11.3 | ||||||
Investments in foreign subsidiaries
|
115.3 | 72.6 | ||||||
554.0 | 418.5 | |||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(873.6 | ) | (710.2 | ) | ||||
Accounts payable arising from imports , net of advances to foreign suppliers
|
(2.8 | ) | - | |||||
(876.4 | ) | (710.2 | ) | |||||
Balance (gross) from foreign currency hedging instruments
|
348.5 | 122.7 | ||||||
Net asset (liability) position
|
26.1 | (169.0 | ) | |||||
Net asset (liability) position – RPR1
|
(8.3 | ) | 13.6 | |||||
Net asset (liability) position – Total
|
17.8 | (155.4 | ) |
(1)
|
Amount disclosed due to its magnitude and to RPR having independent financial management. The net liability position as of December 31, 2011 of RPR reflects the amount of R$ 8.3 million of suppliers in foreign currencies.
|
2011
|
2010
|
|||||||
Ipiranga
|
101,318 | 101,275 | ||||||
Ultragaz
|
13,107 | 16,613 | ||||||
Oxiteno
|
1,415 | 1,429 | ||||||
Ultracargo
|
614 | 615 | ||||||
Total
|
116,454 | 119,932 |
Hedging instruments
|
Counterparty
|
Maturity
|
Initial notional amount1
|
Fair value
|
Amounts payable or receivable (12/31/2011)
|
|||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
Amount receivable
|
Amount payable
|
|||||||||||||||||||||
R$ million
|
R$ million
|
R$ million
|
R$ million
|
|||||||||||||||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, Citibank,
|
Jan 2012 to
Dec 2015
|
||||||||||||||||||||||||
Receivables in U.S. dollars
|
HSBC, Itaú, Santander
|
US$198.9 | US$165.8 | 373.3 | 271.0 | 373.3 | - | |||||||||||||||||||
Payables in CDI interest rate
|
US$(198.9 | ) | US$(165.8 | ) | (367.9 | ) | (320.0 | ) | - | 367.9 | ||||||||||||||||
Total result
|
- | - | 5.4 | (49.0 | ) | 373.3 | 367.9 | |||||||||||||||||||
b – Exchange rate swaps payable in U.S. dollars
|
||||||||||||||||||||||||||
Receivables in CDI interest rates
|
Itaú, Santander
|
Jan 2012 to
Mar 2012
|
US$13.3 | US$89.2 | 24.5 | 153.0 | 24.5 | - | ||||||||||||||||||
Payables in U.S. dollars
|
US$(13.3 | ) | US$(89.2 | ) | (24.8 | ) | (146.7 | ) | - | 24.8 | ||||||||||||||||
Total result
|
- | - | (0.3 | ) | 6.3 | 24.5 | 24.8 | |||||||||||||||||||
c – Interest rate swaps in R$
|
Banco do Brasil
|
Feb 2012 to
May 2015
|
||||||||||||||||||||||||
Receivables in predetermined interest rate
|
R$1,809.5 | R$1,809.5 | 2,229.4 | 1,947.9 | 2,229.4 | - | ||||||||||||||||||||
Payables in CDI interest rate
|
R$(1,809.5 | ) | R$(1,809.5 | ) | (2,152.5 | ) | (1,931.5 | ) | - | 2,152.5 | ||||||||||||||||
Total result
|
- | - | 76.9 | 16.4 | 2,229.4 | 2,152.5 | ||||||||||||||||||||
d – Interest rate swaps in U.S. dollars
|
||||||||||||||||||||||||||
Receivables in LIBOR interest rate in U.S. dollars
|
- | US$60.0 | - | 98.6 | - | - | ||||||||||||||||||||
Payables in fixed interest rate in U.S. dollars
|
- | US$(60.0 | ) | - | (100.2 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (1.6 | ) | - | - | |||||||||||||||||||
e – NDFs (non-deliverable forwards) – RPR
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
- | US$10.3 | - | 16.6 | - | - | ||||||||||||||||||||
Payables in predetermined interest rate in R$
|
- | US$(10.3 | ) | - | (18.1 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (1.5 | ) | - | - | |||||||||||||||||||
f – Exchange rate swaps payable in U.S. dollars – RPR
|
||||||||||||||||||||||||||
Receivables in U.S. dollars
|
- | US$0.9 | - | 1.6 | - | - | ||||||||||||||||||||
Payables in CDI interest rate
|
- | US$(0.9 | ) | - | (1.7 | ) | - | - | ||||||||||||||||||
Total result
|
- | - | - | (0.1 | ) | - | - | |||||||||||||||||||
Total gross result
|
82.0 | (29.5 | ) | 2,627.2 | 2,545.2 | |||||||||||||||||||||
Income tax
|
(10.7 | ) | (5.1 | ) | (10.7 | ) | - | |||||||||||||||||||
Total net result
|
71.3 | (34.6 | ) | 2,616.5 | 2,545.2 | |||||||||||||||||||||
Positive result (see Note 4)
|
93.4 | 19.8 | ||||||||||||||||||||||||
Negative result (see Note 14)
|
(22.1 | ) | (54.4 | ) |
2011
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A – Exchange rate swaps receivable in U.S. dollars
|
(14.7 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
(7.2 | ) | - | |||||
C – Interest rate swaps in R$
|
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 |
2010
|
||||||||
R$ million
|
||||||||
Income
|
Shareholders’ equity
|
|||||||
A – Exchange rate swaps receivable in U.S. dollars
|
(30.7 | ) | - | |||||
B – Exchange rate swaps payable in U.S. dollars
|
15.7 | - | ||||||
C – Interest rate swaps in R$
|
18.2 | - | ||||||
D – Interest rate swaps in U.S. dollars
|
(3.1 | ) | 2.4 | |||||
E – NDFs (non-deliverable forwards) - RPR
|
(7.6 | ) | (0.9 | ) | ||||
F - Exchange rate swaps payable in U.S. dollars - RPR
|
(0.1 | ) | - | |||||
Total
|
(7.6 | ) | 1.5 |
31/12/2011
|
31/12/2010
|
||||||||
Category
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||
value
|
value
|
value
|
value
|
||||||
Financial assets:
|
|||||||||
Cash and cash equivalents
|
|||||||||
Cash and bank deposits
|
Measured at fair value through income
|
107,600
|
107,600
|
72,793
|
72,793
|
||||
Financial investments in local currency
|
Measured at fair value through income
|
1,668,178
|
1,668,178
|
2,569,625
|
2,569,625
|
||||
Financial investments in foreign currency
|
Measured at fair value through income
|
15,176
|
15,176
|
-
|
-
|
||||
Financial investments
|
|||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
631,686
|
631,686
|
352,839
|
352,839
|
||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
7,193
|
7,193
|
7,193
|
7,193
|
||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
259,091
|
259,091
|
198,149
|
198,149
|
||||
Currency and interest rate hedging instruments
|
Measured at fair value through income
|
93,403
|
93,403
|
19,778
|
19,778
|
||||
Total
|
2,782,327
|
2,782,327
|
3,220,377
|
3,220,377
|
|||||
Financial liabilities:
|
|||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through income
|
2,208,109
|
2,208,109
|
1,916,257
|
1,916,257
|
||||
Financing
|
Measured at amortised cost
|
2,266,230
|
2,305,088
|
2,223,743
|
2,272,680
|
||||
Debentures
|
Measured at amortised cost
|
1,021,553
|
1,019,727
|
1,196,116
|
1,182,380
|
||||
Finance leases
|
Measured at amortised cost
|
43,653
|
43,653
|
5,545
|
5,545
|
||||
Currency and interest rate hedging instruments
|
Measured at fair value through income
|
22,089
|
22,089
|
54,372
|
54,372
|
||||
Total
|
5,561,634
|
5,598,666
|
5,396,033
|
5,431,234
|
•
|
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.
|
•
|
For fair value calculation of LPG Inc.’s notes in the foreing market (see Note 14.b), the price quoted in an active market is used.
|
|
(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
|
2011
|
Level 1
|
Level 2
|
Level 3
|
|||||
Financial assets:
|
|||||||||
Cash and cash equivalents
|
|||||||||
Cash and bank deposits
|
Measured at fair value through income
|
107,600
|
107,600
|
-
|
-
|
||||
Financial investments in local currency
|
Measured at fair value through income
|
1,668,178
|
1,668,178
|
-
|
-
|
||||
Financial investments in foreign currency
|
Measured at fair value through income
|
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 local currency
|
Held to maturity
|
7,193
|
7,193
|
-
|
-
|
||||
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 income
|
93,403
|
-
|
93,403
|
-
|
||||
Total
|
2,782,327
|
2,429,833
|
352,494
|
-
|
|||||
Financial liabilities:
|
|||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through income
|
2,208,109
|
-
|
2,208,109
|
-
|
||||
Currency and interest rate hedging instruments
|
Measured at fair value through income
|
22,089
|
-
|
22,089
|
-
|
||||
Total
|
2,230,198
|
-
|
2,230,198
|
-
|
Category
|
2010
|
Level 1
|
Level 2
|
Level 3
|
|||||
Financial assets:
|
|||||||||
Cash and cash equivalents
|
|||||||||
Cash and bank deposits
|
Measured at fair value through income
|
72,793
|
72,793
|
-
|
-
|
||||
Financial investments in local currency
|
Measured at fair value through income
|
2,569,625
|
2,569,625
|
-
|
-
|
||||
Financial investments
|
|||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
352,839
|
352,839
|
-
|
-
|
||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
7,193
|
7,193
|
-
|
-
|
||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
198,149
|
16,622
|
181,527
|
-
|
||||
Currency and interest rate hedging instruments
|
Measured at fair value through income
|
19,778
|
-
|
19,778
|
-
|
||||
Total
|
3,220,377
|
3,019,072
|
201,305
|
-
|
|||||
Financial liabilities:
|
|||||||||
Financing – Banco do Brasil fixed
|
Measured at fair value through income
|
1,916,257
|
-
|
1,916,257
|
-
|
||||
Currency and interest rate hedging instruments
|
Measured at fair value through income
|
54,372
|
-
|
54,372
|
-
|
||||
Total
|
1,970,629
|
-
|
1,970,629
|
-
|
Risk
|
Scenario I
(likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
59,377 | 167,816 | 276,255 | ||||||||||
(2) Debts in dollars
|
appreciation
|
(59,377 | ) | (167,913 | ) | (276,449 | ) | |||||||
(1)+(2) |
Net effect
|
- | (97 | ) | (194 | ) | ||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(41 | ) | 6,216 | 12,473 | |||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
41 | (6,216 | ) | (12,473 | ) | ||||||||
(3)+(4) |
Net effect
|
- | - | - |
Risk |
Scenario I
(likely)
|
Scenario II | Scenario III | |||||||||||
Interest rate swap (in R$)
|
||||||||||||||
(1) Fixed rate swap - CDI
|
Increase in | - | (78,925 | ) | (151,997 | ) | ||||||||
(2) Fixed rate financing
|
prefixed rate | - | 78,950 | 152,053 | ||||||||||
(1)+(2)
|
Net effect | - | 25 | 56 | ||||||||||
Provisions
|
Balance in 2010
|
Opening balance of Repsol acquisition
|
Additions
|
Write-offs
|
Adjustments
|
Balance in 2011
|
||||||||||||||||||
IRPJ and CSLL
|
194,714 | - | 43,928 | (221 | ) | 17,744 | 256,165 | |||||||||||||||||
PIS and COFINS
|
79,963 | - | 12,820 | (17,030 | ) | 6,859 | 82,612 | |||||||||||||||||
ICMS
|
104,069 | - | 1,485 | (42,203 | ) | 10,038 | 73,389 | |||||||||||||||||
INSS
|
15,136 | - | 44 | (2,221 | ) | 1,346 | 14,305 | |||||||||||||||||
Civil litigation
|
91,644 | 20 | 6,580 | (19,934 | ) | 3,231 | 81,541 | |||||||||||||||||
Labor litigation
|
23,259 | 527 | 20,397 | (1,695 | ) | 2,657 | 45,145 | |||||||||||||||||
Other
|
1,346 | - | 87 | (622 | ) | 167 | 978 | |||||||||||||||||
Total
|
510,131 | 547 | 85,341 | (83,926 | ) | 42,042 | 554,135 | |||||||||||||||||
Current
|
39,626 | 41,347 | ||||||||||||||||||||||
Non current
|
470,505 | 512,788 |
Provisions
|
Balance in 2009
|
Adoption
tax amnesty
|
Opening balance of DNP acquisition
|
Additions
|
Write-offs
|
Adjustments
|
Balance in 2010
|
|||||||||||||||||||||
IRPJ and CSLL
|
182,103 | (19,670 | ) | 2,188 | 18,142 | (190 | ) | 12,141 | 194,714 | |||||||||||||||||||
PIS and COFINS
|
67,990 | - | 985 | 10,190 | (4,158 | ) | 4,956 | 79,963 | ||||||||||||||||||||
ICMS
|
192,544 | - | 10,823 | 24,041 | (130,605 | ) | 7,266 | 104,069 | ||||||||||||||||||||
INSS
|
8,527 | - | - | 7,382 | (1,498 | ) | 725 | 15,136 | ||||||||||||||||||||
Civil litigation
|
86,792 | - | 3,317 | 1,964 | (3,428 | ) | 2,999 | 91,644 | ||||||||||||||||||||
Labor litigation
|
18,394 | - | - | 8,260 | (5,300 | ) | 1,905 | 23,259 | ||||||||||||||||||||
Other
|
6,905 | - | - | 764 | (6,414 | ) | 91 | 1,346 | ||||||||||||||||||||
Total
|
563,255 | (19,670 | ) | 17,313 | 70,743 | (151,593 | ) | 30,083 | 510,131 | |||||||||||||||||||
Current
|
23,024 | 39,626 | ||||||||||||||||||||||||||
Non current
|
540,231 | 470,505 |
Port
|
Minimum moviment in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment
|
Accumulated demand (actual)
|
||||
2011
|
2010
|
2011
|
2010
|
||
In tons of ethylene
|
165,965 (*)
|
145,555 (*)
|
166,953
|
171,521
|
2011
|
2010
|
|||||||
Up to 1 year
|
989 | 752 | ||||||
More than 1 year
|
1,005 | 400 | ||||||
1,994 | 1,152 |
2011
|
2010
|
|||||||
Health plan
|
43,069 | 37,828 | ||||||
FGTS Penalty
|
33,346 | 33,232 | ||||||
Bonus
|
12,966 | 12,038 | ||||||
Life insurance
|
20,652 | 21,403 | ||||||
Total
|
110,033 | 104,501 | ||||||
Current
|
13,282 | 11,339 | ||||||
Non current
|
96,751 | 93,162 |
25.
|
Gross revenue (Consolidated)
|
2011
|
2010
|
|||||||
Gross revenue from sale
|
49,729,159 | 43,772,024 | ||||||
Gross revenue from services
|
447,336 | 429,002 | ||||||
Sales tax
|
(1,283,462 | ) | (1,536,649 | ) | ||||
Discount and sales return
|
(222,770 | ) | (178,130 | ) | ||||
Other deductions
|
(8,959 | ) | (4,535 | ) | ||||
Net revenue from sales and services
|
48,661,304 | 42,481,712 | ||||||
2011
|
2010
|
|||||||
Raw materials and materials for use and consumption
|
44,275,967 | 38,511,330 | ||||||
Freight and storage
|
744,053 | 673,133 | ||||||
Depreciation and amortization
|
580,076 | 530,829 | ||||||
Personnel expenses
|
1,146,443 | 1,049,639 | ||||||
Advertising and marketing
|
130,986 | 104,180 | ||||||
Services provided by third parties
|
158,511 | 132,624 | ||||||
Lease of real estate and equipment
|
63,738 | 51,282 | ||||||
Other expenses
|
182,931 | 193,972 | ||||||
Total
|
47,282,705 | 41,246,989 | ||||||
Classified as:
|
||||||||
Cost of products and services sold
|
45,139,601 | 39,322,888 | ||||||
Selling and marketing
|
1,349,880 | 1,164,422 | ||||||
General and administrative
|
793,224 | 759,679 | ||||||
Total
|
47,282,705 | 41,246,989 | ||||||
27.
|
Income from disposal of assets (Consolidated)
|
28.
|
Financial income
|
Parent
|
Consolidated
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Financial revenues:
|
||||||||||||||||
Interest on financial investments
|
161,084 | 142,161 | 271,751 | 217,866 | ||||||||||||
Interest from customers
|
- | - | 46,350 | 43,724 | ||||||||||||
Other revenues
|
- | 20 | 4,271 | 5,375 | ||||||||||||
161,084 | 142,181 | 322,372 | 266,965 | |||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
- | - | (405,232 | ) | (328,489 | ) | ||||||||||
Interest on debentures
|
(140,863 | ) | (133,428 | ) | (143,117 | ) | (133,428 | ) | ||||||||
Interest on finance leases
|
- | - | (2,148 | ) | (1,195 | ) | ||||||||||
Bank charges, IOF, and other charges
|
862 | 4,567 | (21,304 | ) | (22,655 | ) | ||||||||||
Monetary and exchange rate changes
|
- | - | (32,652 | ) | (6,625 | ) | ||||||||||
Provisions updating and other expenses (*)
|
361 | (112 | ) | (14,423 | ) | (38,659 | ) | |||||||||
(139,640 | ) | (128,973 | ) | (618,876 | ) | (531,051 | ) | |||||||||
Financial income (expenses)
|
21,444 | 13,208 | (296,504 | ) | (264,086 | ) |
Parent
|
Consolidated
|
|||||||||||||||
Basic earnings per share
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Net income of the Company
|
848,764 | 758,823 | 848,764 | 765,303 | ||||||||||||
Weighted average shares outstanding (in thousands)
|
533,989 | 533,989 | 533,989 | 533,989 | ||||||||||||
Basic earnings per share – whole R$
|
1.59 | 1.42 | 1.59 | 1.43 |
Parent
|
Consolidated
|
|||||||||||||||
Diluted earnings per share
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Net income of the Company
|
848,764 | 758,823 | 848,764 | 765,303 | ||||||||||||
Weighted average shares outstanding (in thousands), including stock compensation plan
|
536,072 | 535,848 | 536,072 | 535,848 | ||||||||||||
Diluted earnings per share – whole R$
|
1.58 | 1.42 | 1.58 | 1.43 |
Weighted average shares outstanding (in thousands)
|
2011
|
2010
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
533,989 | 533,989 | ||||||
Dilution effect
|
||||||||
Stock compensation plan
|
2,083 | 1,859 | ||||||
Weighted average shares outstanding for diluted per share calculation:
|
536,072 | 535,848 |
Net income attributable to shareholders of the Company
|
2010
|
|||
Net income under BR GAAP
|
||||
IFRS adoption effects:
|
758,823 | |||
Amortization and write-off of deferred charges (see Note 2)
|
9,819 | |||
Social contribution and income taxes
|
(3,339 | ) | ||
Total
|
6,480 | |||
Net income under IFRS
|
765,303 |
a.
|
General financial and equity conditions
|
b.
|
Capital structure and possibility of redemption of shares
|
Year ended December 31,
|
|||||||||
(R$ million)
|
2011
|
% of shareholders’ equity
|
2010
|
% of shareholders’ equity
|
2009
|
% of shareholders’ equity
|
|||
Gross debt
|
5,561.6
|
100%
|
5,396.0
|
104%
|
4,466.7
|
92%
|
|||
Cash and cash equivalents
|
2,782.3
|
50%
|
3,220.4
|
62%
|
2,334.9
|
48%
|
|||
Net debt
|
2,779.3
|
50%
|
2,175.7
|
42%
|
2,131.8
|
44%
|
|||
i.
|
Hypothesis for the redemption of shares
|
ii.
|
Calculation for redemption value
|
(R$ million)
|
2012-2016
|
Contractual obligations
|
1,733.1
|
Investment plan for 2012
|
1,087.8
|
Financing
|
5,468.3
|
Estimated interest payments on financing1
|
910.9
|
Total
|
9,200.1
|
1 Includes estimated interest payments on our short- and long-term debt. Information of our derivative instruments is not included. The fair value information of such derivatives is available in note 22 of our financial statements, filed with the CVM on February 16th, 2012. The estimated interest payment amount was calculated based on macro-economic assumptions including, on average for the period, (i) 10% CDI interest rate, (ii) exchange rate R$/US$ of R$1.75/US$ in 2012 and 2013, R$ 1.80 in 2014 and R$ 1.90 in 2015 and 2016 (iii) 6.0% TJLP rate and (iv) a 5% Brazilian inflation (IGP-M – General Market Price Index).
|
Loans
|
Currency
|
Weighted average financial charges as of December 31, 2011
|
Principal amount of
outstanding and accrued
interest through December 31
|
|||
2011
|
2010
|
2009
|
||||
Foreign currency-denominated loans:
|
||||||
Notes due in 2015
|
US$
|
7.2%
|
466.2
|
413.3
|
431.0
|
|
Advances on Foreign Exchange Contracts
|
US$
|
1.9%
|
125.8
|
41.6
|
118.6
|
|
Foreign loan
|
US$
|
LIBOR(1) + 1.0%
|
111.9
|
99.7
|
104.1
|
|
BNDES
|
US$
|
5.5%
|
72.9
|
67.2
|
46.9
|
|
Foreign currency advances delivered
|
US$
|
1.6%
|
45.7
|
64.1
|
72.1
|
|
Financial institutions
|
MX$(2)
|
TIIE(2) + 1.9%
|
28.5
|
16.7
|
12.2
|
|
Financial institutions
|
Bs(3)
|
13.3%
|
21.8
|
0.0
|
1.0
|
|
FINIMP
|
US$
|
7.0%
|
0.9
|
0.8
|
0.8
|
|
Financial institutions
|
—
|
6.7
|
9.6
|
|||
Financial institutions - RPR
|
—
|
1.6
|
—
|
|||
FINIMP - RPR
|
—
|
—
|
16.6
|
|||
BNDES
|
—
|
0.0
|
0.5
|
|||
Reais - denominated loans:
|
||||||
Banco do Brasil fixed rate
|
R$
|
11.8%
|
2,208.1
|
1,916.3
|
532.2
|
|
Debentures
|
R$
|
108.5% of CDI
|
1,002.5
|
1,196.1
|
1,187.9
|
|
BNDES
|
R$
|
TJLP(4) + 3.2%
|
890.9
|
1,178.1
|
1,027.4
|
|
Banco do Brasil floating rate
|
R$
|
98.5% of CDI
|
213.1
|
—
|
—
|
|
Loan — Maxfácil
|
R$
|
100.0% of CDI
|
86.4
|
77.4
|
110.8
|
|
Banco do Nordeste do Brasil
|
R$
|
8.5%(5)
|
86.1
|
99.4
|
112.6
|
|
BNDES
|
R$
|
5.7%
|
57.6
|
65.1
|
12.3
|
Loans
|
Currency
|
Weighted average financial charges as of December 31, 2011
|
Principal amount of
outstanding and accrued
interest through December 31
|
|||
2011
|
2010
|
2009
|
||||
FINEP — Research and Projects Financing
|
R$
|
TJLP(4) + 0.5%
|
45.6
|
61.7
|
68.1
|
|
Finance leases
|
R$
|
IGP-M(6) + 5.6%
|
42.4
|
—
|
—
|
|
Debentures - RPR
|
R$
|
118.0% of CDI
|
19.1
|
—
|
—
|
|
FINEP — Research and Projects Financing
|
R$
|
4.0%
|
10.9
|
—
|
—
|
|
FINAME — Financing for Machines and Equipment
|
R$
|
TJLP(4) + 2.7%
|
2.1
|
5.9
|
16.7
|
|
Fixed rate finance leases
|
R$
|
14.8%
|
1.3
|
2.2
|
2.1
|
|
Working capital loan — RPR
|
—
|
23.8
|
18.5
|
|||
Floating rate finance leases
|
—
|
3.4
|
13.2
|
|||
Others
|
—
|
0.6
|
4.3
|
|||
Bank Credit Bill
|
—
|
—
|
495.3
|
|||
Total loans
|
5,539.5
|
5,341.7
|
4,415.0
|
|||
Unrealized losses on swaps transactions
|
22.1
|
54.4
|
51.7
|
|||
Total
|
5,561.6
|
5,396.0
|
4,466.7
|
(1)
|
LIBOR – London Interbank Offered Rate.
|
(2)
|
MX$ - Mexican peso; TIIE - Mexican interbank balance interest rate.
|
(3)
|
Bs – Venezuelan Bolívar Forte.
|
(4)
|
TJLP (Long-Term Interest Rate) = set by the National Monetary Council, TJLP is the basic financing cost of BNDES. On December 31st, 2011, TJLP was fixed at 6% p.a .
|
(5)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste. On December 31st, 2011, the FNE interest was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
(6)
|
IGP-M = General Index of Market Prices of Brazilian inflation, calculated by the Getulio Vargas Foundation.
|
Year
|
Maturities
|
(R$ million)
|
|
2012
|
2,305.0
|
2013
|
1,214.0
|
2014
|
879.1
|
2015
|
976.2
|
2016
|
94.0
|
2017 thereafter
|
93.3
|
Total
|
5,561.6
|
i.
|
Relevant loan and financing contracts
|
Face value unit:
|
R$1,000,000.00
|
Final maturity:
|
May 19th, 2012
|
Payment of the face value:
|
Bullet at final maturity
|
Interest:
|
CDI + 3.0% p.a.
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value unit:
|
R$1,000,000.00
|
Final maturity:
|
December 4th, 2012
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.5% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
November 30th, 2014
|
Payment of the face value:
|
Eight equal quarterly installments, starting on March 01st, 2013 and ending on November 30th, 2012
|
Interest:
|
118.0% of CDI
|
Payment of interest:
|
Eight equal quarterly installments, starting on March 1st, 2013 and ending on November 30th, 2012
|
Reprice:
|
Not applicable
|
Maturity
|
Balance in 2011
|
(in millions of Reais)
|
|
February, 2012
|
430.4
|
April, 2012
|
68.7
|
March, 2013
|
613.6
|
May, 2013
|
362.3
|
March, 2014
|
213.1
|
May, 2014
|
364.9
|
May, 2015
|
368.2
|
Total
|
2,421.2
|
·
|
Limit on transactions with shareholders that hold 5% or more of any class of capital of the Company, except upon fair and reasonable terms no less favorable to the Company than what could be obtained in a comparable arm’s-length transaction with a third-party;
|
·
|
board approval requirement for transactions with related parties totaling more than
|
|
US$ 15 million (except transactions with or between subsidiaries);
|
·
|
restriction on the sale of all or substantially all assets of the Company and its subsidiaries;
|
·
|
restriction on encumbrances on assets in excess of US$ 150 million or 15% of the value of consolidated tangible assets.
|
·
|
maintain a ratio of consolidated net debt to consolidated EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) of no more than 3.5; and
|
·
|
maintain a ratio of consolidated EBITDA to consolidated net financial expenses of at least 1.5.
|
·
|
capitalization level: shareholders’ equity / total assets equal to or above 0.30; and
|
·
|
current liquidity level: current assets / current liabilities equal to or above 1.3.
|
(R$ million)
|
Information as of
|
Percent change
|
|||
12/31/2011
|
12/31/2010
|
12/31/2009
|
12/31/2011 vs. 12/31/2010
|
12/31/2010 vs. 12/31/2009
|
|
ASSETS
|
|||||
Cash and financial investments
|
2,707.9
|
3,200.6
|
2,327.8
|
-15%
|
37%
|
Trade accounts receivable
|
2,026.4
|
1,715.7
|
1,618.3
|
18%
|
6%
|
Inventories
|
1,310.1
|
1,133.5
|
942.2
|
16%
|
20%
|
Taxes
|
470.5
|
354.3
|
320.2
|
33%
|
11%
|
Other
|
60.5
|
53.3
|
61.3
|
14%
|
-13%
|
Total Current Assets
|
6,575.5
|
6,457.5
|
5,269.7
|
2%
|
23%
|
Investments
|
15.4
|
15.3
|
14.7
|
1%
|
3%
|
Property, plant and equipment and intangibles
|
5,818.1
|
5,349.3
|
4,988.2
|
9%
|
7%
|
Financial investments
|
74.4
|
19.8
|
7.2
|
277%
|
175%
|
Trade accounts receivable
|
117.7
|
96.7
|
86.4
|
22%
|
12%
|
Deferred income tax
|
510.1
|
564.4
|
697.9
|
-10%
|
-19%
|
Escrow deposits
|
469.4
|
380.7
|
308.5
|
23%
|
23%
|
Other
|
162.0
|
106.2
|
109.9
|
53%
|
-3%
|
Total Non-Current Assets
|
7,167.2
|
6,532.4
|
6,212.9
|
10%
|
5%
|
TOTAL ASSETS
|
13,742.7
|
12,989.8
|
11,482.6
|
6%
|
13%
|
LIABILITIES
|
|||||
Loans, financing and debentures
|
2,305.0
|
820.5
|
1,144.2
|
181%
|
-28%
|
Suppliers
|
1,075.1
|
941.2
|
891.9
|
14%
|
6%
|
Payroll and related charges
|
268.3
|
228.2
|
176.5
|
18%
|
29%
|
Taxes
|
148.3
|
234.7
|
140.5
|
-37%
|
67%
|
Other
|
301.1
|
293.4
|
213.2
|
3%
|
38%
|
Total Current Liabilities
|
4,097.8
|
2,517.9
|
2,566.2
|
63%
|
-2%
|
Loans, financing and debentures
|
3,256.6
|
4,575.5
|
3,322.5
|
-29%
|
38%
|
Provision for contingencies
|
512.8
|
470.5
|
540.2
|
9%
|
-13%
|
Post-retirement benefits
|
96.8
|
93.2
|
90.1
|
4%
|
3%
|
Other
|
201.6
|
157.1
|
118.3
|
28%
|
33%
|
Total Non-Current Liabilities
|
4,067.7
|
5,296.3
|
4,071.1
|
-23%
|
30%
|
TOTAL LIABILITIES
|
8,165.5
|
7,814.3
|
6,637.4
|
4%
|
18%
|
STOCKHOLDERS' EQUITY
|
|||||
Capital
|
3,696.8
|
3,696.8
|
3,696.8
|
0%
|
0%
|
Reserves
|
1,854.5
|
1,529.2
|
1,189.6
|
21%
|
29%
|
Treasury shares
|
(118.2)
|
(120.0)
|
(123.7)
|
-1%
|
-3%
|
Others
|
118.0
|
47.3
|
47.5
|
149%
|
0%
|
Non-controlling interest
|
26.2
|
22.3
|
35.1
|
18%
|
-37%
|
TOTAL STOCKHOLDERS' EQUITY
|
5,577.2
|
5,175.6
|
4,845.3
|
8%
|
7%
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
13,742.7
|
12,989.8
|
11,482.6
|
6%
|
13%
|
(R$ million)
|
Year ending December 31st
|
% of net sales and services
|
Year ending December 31st
|
% of net sales and services
|
Percent change
2011-2010
|
2011
|
2010
|
||||
Net sales and services
|
48,661.3
|
100%
|
42,481.7
|
100%
|
15%
|
Cost of sales and services
|
(45,139.6)
|
93%
|
(39,322.9)
|
93%
|
15%
|
Gross profit
|
3,521.7
|
7%
|
3,158.8
|
7%
|
11%
|
Selling, general and administrative expenses
|
(2,143.1)
|
4%
|
(1,924.1)
|
5%
|
11%
|
Other operating income (expenses)
|
52.0
|
0%
|
10.8
|
0%
|
382%
|
Income from sale of assets
|
21.4
|
0%
|
79.0
|
0%
|
-73%
|
Operating income
|
1,452.0
|
3%
|
1,324.5
|
3%
|
10%
|
Financial results
|
(296.5)
|
1%
|
(264.1)
|
1%
|
12%
|
Income and social contribution taxes
|
(300.9)
|
1%
|
(295.2)
|
1%
|
2%
|
Equity in earnings (losses) of affiliates
|
0.2
|
0%
|
0.0
|
0%
|
n.a.
|
Net income
|
854.8
|
2%
|
765.2
|
2%
|
12%
|
Net income attributable to:
|
|||||
Shareholders of Ultrapar
|
848.8
|
2%
|
765.3
|
2%
|
11%
|
Non-controlling shareholders of the subsidiaries
|
6.0
|
0%
|
(0.1)
|
0%
|
n.a.
|
EBITDA
|
2,010.7
|
4%
|
1,776.3
|
4%
|
13%
|
Depreciation and amortization
|
580.1
|
1%
|
530.8
|
1%
|
9%
|
2011
|
2010
|
Percent change
2011-2010
|
|
Ultragaz (000 tons)
|
1,652
|
1,608
|
3%
|
Ipiranga (000 m3)
|
21,701
|
20,150
|
8%
|
Oxiteno (000 tons)
|
660
|
684
|
-4%
|
Ultracargo (000 m3)
|
582
|
552
|
5%
|
(R$ million)
|
2011
|
2010
|
Percent change
2011-2010
|
Ultragaz
|
3,766.8
|
3,661.3
|
3%
|
Ipiranga
|
42,223.9
|
36,483.5
|
16%
|
Oxiteno
|
2,408.6
|
2,083.0
|
16%
|
Ultracargo
|
266.9
|
293.3
|
-9%
|
(R$ million)
|
2011
|
2010
|
Percent change
2011-2010
|
Ultragaz
|
3,213.5
|
3,075.7
|
4%
|
Ipiranga
|
39,897.9
|
34,524.3
|
16%
|
Oxiteno
|
1,931.0
|
1,655.3
|
17%
|
Ultracargo
|
114.6
|
138.2
|
-17%
|
(R$ million)
|
2011
|
2010
|
Percent change
2011-2010
|
Ultragaz
|
387.7
|
375.4
|
3%
|
Ipiranga
|
1,365.0
|
1,183.7
|
15%
|
Oxiteno
|
319.9
|
291.0
|
10%
|
Ultracargo
|
66.6
|
75.7
|
-12%
|
(R$ million)
|
2011
|
2010
|
Percent change
2011-2010
|
Ultragaz
|
281.9
|
307.4
|
-8%
|
Ipiranga
|
1,330.4
|
1,073.4
|
24%
|
Oxiteno
|
261.0
|
241.2
|
8%
|
Ultracargo
|
118.1
|
111.5
|
6%
|
(R$ million)
|
Year ending December 31
|
% of net sales and services
|
Year ending December 31
|
% of net sales and services
|
Percent change
2010-2009
|
||||
2010
|
2009
|
||||||||
Net sales and services
|
42,481.7
|
100%
|
36,097.1
|
100%
|
18%
|
||||
Cost of sales and services
|
(39,322.9)
|
93%
|
(33,443.6)
|
93%
|
18%
|
||||
Gross profit
|
3,158.8
|
7%
|
2,653.5
|
7%
|
19%
|
||||
Selling, general and administrative expenses
|
(1,924.1)
|
5%
|
(1,771.7)
|
5%
|
9%
|
||||
Other operating income (expenses)
|
10.8
|
0%
|
19.3
|
0%
|
-44%
|
||||
Income from sale of assets
|
79.0
|
0%
|
18.9
|
0%
|
317%
|
||||
Operating income
|
1,324.5
|
3%
|
920.0
|
3%
|
44%
|
||||
Financial results
|
(264.1)
|
1%
|
(291.5)
|
1%
|
-9%
|
||||
Income and social contribution taxes
|
(295.2)
|
1%
|
(188.0)
|
1%
|
57%
|
||||
Equity in earnings (losses) of affiliates
|
0.0
|
0%
|
0.2
|
0%
|
-98%
|
||||
Net income
|
765.2
|
2%
|
440.7
|
1%
|
74%
|
||||
Net income attributable to:
|
|||||||||
Shareholders of Ultrapar
|
765.3
|
2%
|
437.1
|
1%
|
75%
|
||||
Non-controlling shareholders of the subsidiaries
|
(0.1)
|
0%
|
3.6
|
0%
|
-103%
|
||||
EBITDA
|
1,776.3
|
4%
|
1,430.4
|
4%
|
24%
|
||||
Depreciation and amortization
|
530.8
|
1%
|
529.3
|
1%
|
0%
|
||||
2010
|
2009
|
Percent change
2010-2009
|
|
Ultragaz (000 tons)
|
1,608
|
1,589
|
1%
|
Ipiranga (000 m3)
|
20,150
|
17,214
|
17%
|
Oxiteno (000 tons)
|
684
|
634
|
8%
|
Ultracargo (000 m3)
|
552
|
461
|
20%
|
(R$ million)
|
2010
|
2009
|
Percent change
2010-2009
|
Ultragaz
|
3,661.3
|
3,441.0
|
6%
|
Ipiranga
|
36,483.5
|
30,485.8
|
20%
|
Oxiteno
|
2,083.0
|
1,915.8
|
9%
|
Ultracargo
|
293.3
|
336.6
|
-13%
|
(R$ million)
|
2010
|
2009
|
Percent change
2010-2009
|
Ultragaz
|
3,075.7
|
2,946.6
|
4%
|
Ipiranga
|
34,524.3
|
28,831.3
|
20%
|
Oxiteno
|
1,655.3
|
1,587.3
|
4%
|
Ultracargo
|
138.2
|
200.0
|
-31%
|
(R$ million)
|
2010
|
2009
|
Percent change
2010-2009
|
Ultragaz
|
375.4
|
325.0
|
15%
|
Ipiranga
|
1,183.7
|
1,095.0
|
8%
|
Oxiteno
|
291.0
|
259.9
|
12%
|
Ultracargo
|
75.7
|
87.5
|
-13%
|
(R$ million)
|
2010
|
2009
|
Percent change
2010-2009
|
Ultragaz
|
307.4
|
281.2
|
9%
|
Ipiranga
|
1,073.4
|
829.9
|
29%
|
Oxiteno
|
241.2
|
170.7
|
41%
|
Ultracargo
|
111.5
|
104.5
|
7%
|
i.
|
Description of major components of revenues
|
ii.
|
Factors that materially affected operating results
|
Amounts in millions of Reais
|
2011
|
2010
|
2009
|
||
Assets in foreign currency
|
|||||
Financial assets in foreign currency (except for hedging instrument)
|
303.8
|
211.0
|
231.6
|
||
Foreign trade accounts receivable, net of provision for loss
|
134.9
|
123.6
|
112.2
|
||
Advances to foreign suppliers, net of accounts payable from imports
|
-
|
11.3
|
43.4
|
||
Investments in foreign subsidiaries
|
115.3
|
72.6
|
59.8
|
||
554.0
|
418.5
|
447.0
|
|||
Liabilities in foreign currency
|
|||||
Financing in foreign currency
|
(873.6)
|
(710.2)
|
(796.9)
|
||
Accounts payable arising from imports, net of advances to foreign suppliers
|
(2.8)
|
-
|
-
|
||
(876.4)
|
(710.2)
|
(796.9)
|
|||
Currency hedging instruments
|
348.5
|
122.7
|
227.9
|
||
Net asset (liability) position
|
26.1
|
(169.0)
|
(122.0)
|
||
Net asset (liability) position — RPR1
|
(8.3)
|
13.6
|
87.0
|
||
Net asset (liability) position — Total
|
17.8
|
(155.4)
|
(35.0)
|
||
¹ The net liability position as of December 31st, 2011 of RPR reflects the amount of R$8.3 million of suppliers in foreign currency.
|
a.
|
Introduction or disposal of operating segment
|
b.
|
Establishment, acquisition or sale of ownership interest
|
c.
|
Unusual events or transactions
|
a.
|
Significant changes in accounting practices
|
b.
|
Significant effects of changes in accounting practices
|
c.
|
Exceptions and emphasis present in the auditor’s opinion
|
·
|
The accounting estimate requires management to make assumptions about matters that were highly uncertain at the time the accounting estimate was made; and
|
·
|
Different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, would have a material impact on our financial condition, results of operations or cash flows.
|
·
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, purchased or created primarily for the purpose of sale or repurchase in the short term, and derivatives. Changes in fair value are recorded as profit or loss, and the balances are stated at fair value.
|
·
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, with fixed maturities for which the entity has the positive intent and ability to hold to maturity. The interest earned is recorded in income, and balances are stated at acquisition cost plus the interest earned.
|
·
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories. The interest earned is recorded as income, and the balances are stated at fair value. Differences between fair value and acquisition cost plus the interest earned are recorded in a specific account of the shareholders’ equity. Gains and losses recorded in the shareholders’ equity are included in income in case of prepayment.
|
·
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in active markets, except: (i) those which the entity intends to sell immediately or in the short term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those the holder of which cannot substantially recover its initial investment for reasons other than credit deterioration. The interest earned is recorded as income, and balances are stated at acquisition cost plus the interest earned.
|
·
|
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 income. The hedge and the hedged item are measured at fair value.
|
·
|
Cash flow hedge: derivative financial instrument used to hedge exposure to variations in cash flows, which may be attributable to a particular risk associated with an asset or liability or a highly probable transaction that can impact the entity’s income.
|
·
|
Hedge accounting: derivative financial instrument used to hedge exposure to a specific risk associated with a recognized asset or liability, which may affect the entity’s income. In the initial designation of the hedge, the relationship between the hedging instruments and the hedged items are documented, including the objectives of risk management, the strategy in the conduction of the transaction and the methods to be used to evaluate its effectiveness.
|
·
|
Discount rate for the actuarial obligation at present value - 10.13% per annum
|
·
|
Average projected salary growth rate - 6.32% per annum
|
·
|
Inflation rate (long term) - 4.24% per annum
|
·
|
Growth rate of medical services - 8.41% per annum
|
·
|
Mortality Table for the life insurance benefit – CSO-80
|
·
|
Mortality Table for the other benefits – AT 2000 Basic decreased by 10%
|
·
|
Disabled Mortality Table - RRB 1983
|
·
|
Disability Table - RRB 1944 modified
|
a.
|
Level of efficiency of such controls, indicating any potential misstatements and measures to correct them
|
b.
|
Deficiencies and recommendations on internal controls in the independent auditor’s report
|
a.
|
Assets and liabilities held by the issuer, whether directly or indirectly, off-balance sheet:
|
i.
|
Operating leases, assets and liabilities
|
Maturity
|
2011
|
(R$ million)
|
|
Up to 1 year
|
1.0
|
More than 1 year
|
1.0
|
Total
|
2.0
|
ii.
|
Receivables portfolios over which the entity has risks and liabilities, indicating respective liabilities
|
iii.
|
Future purchase and sale of products or services contracts
|
iv.
|
Unfinished construction contracts
|
v.
|
Other future financing agreements
|
Contractual Obligations (off-balance sheet)
(R$ million)
|
Total
|
Payment due by period
|
|||
up to 1 year
|
between
1 and 3
years
|
between
3 and 5
years
|
more than 5
years
|
||
Estimated planned funding of pension and other post-retirement benefit obligations (1)
|
378.7
|
14.4
|
30.8
|
33.4
|
300.1
|
Purchase obligations – raw material (2)
|
3,224.8
|
304.2
|
619.8
|
631.3
|
1,669.6
|
Purchase obligations – utilities (3)
|
63.7
|
21.8
|
32.5
|
9.4
|
0.0
|
Operating leases (4)
|
75.4
|
6.7
|
13.4
|
13.1
|
42.2
|
Royalties (5)
|
2.3
|
0.7
|
1.3
|
0.3
|
0.0
|
3,745.1
|
347.8
|
697.8
|
687.5
|
2,012.0
|
|
(1)
|
The estimated payment amount was calculated based on a 4% inflation assumption.
|
(2)
|
Oxiteno Nordeste has a supply agreement with Braskem S.A., which establishes a minimum quarterly consumption level of ethylene and conditions for the supply of ethylene until 2021. Under the terms of this agreement, Oxiteno is currently required to purchase at least 225 thousand tons in 2012, which will gradually increase to 235 thousand tons per year from 2015 to 2021. Should the minimum purchase commitment not be met, the subsidiary would be liable for a fine of 40% of the current ethylene price for the quantity not purchased. The minimum purchase commitment clause is in renegotiation with Braskem. Oxiteno S.A. has an ethylene supply agreement with Quattor Participações S.A., maturing in 2023, which establishes and regulates the conditions for supply of ethylene to Oxiteno based on the international market for this product. The minimum purchase is 22,050 tons of ethylene semiannually. In case of breach of the minimum purchase commitment, the subsidiary agrees to pay a penalty of 30% of the current ethylene price for the quantity not purchased.
|
(3)
|
The purchase obligation relates to long-term contracts under which Oxiteno is required to purchase a minimum amount of energy annually.
|
(4)
|
Tequimar has agreements with CODEBA — Companhia Docas do Estado da Bahia and Complexo Industrial Portuário Governador Eraldo Gueiros - in connection with its ports facilities in Aratu and Suape, respectively. Such agreements establish a minimum cargo movement of products (i) in Aratu, of 1,000,000 tons per year until 2016, and of 900,000 tons per year from 2017 to 2022, as well as (ii) in Suape, of 650,000 tons per year, until 2027, and of 400,000 tons per year in Suape in 2028 and 2029. If the annual movement is less than the minimum contractual movement, the subsidiary is liable to pay the difference between the effective movement and the minimum contractual movement based on the port tariff rates on the date established for payment. As of December 31st, 2011, these rates per ton were R$ 5.79 for Aratu and R$ 1.38 for Suape.
|
(5)
|
Corresponds to a franchise contract with am/pm International under which Ipiranga is required to pay minimum royalty fees until 2015.
|
Vendor
|
|
2011
|
|
Term
|
Less than 210 days
|
Maximum amount of future payments related to these guarantees
|
R$ 11.8 million
|
a.
|
How such items change or may change revenues, expenses, operating income, financial expenses or other items of the issuer’s financial statements
|
b.
|
Nature and purpose of the transaction
|
c.
|
Nature and amount of obligations assumed by and rights conferred upon the issue due to the transaction
|
a.
|
Investments
|
i.
|
Quantitative and qualitative description of the investments in progress and the estimated investments
|
ii.
|
Sources of financing investments
|
iii.
|
Relevant disposals in process and forecasted disposals
|
b.
|
Disclosed acquisitions of plants, equipment, patents or other assets that may materially affect the issuer’s production capacity
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
||
ANNEX 9-1-II
|
||
Destination of net earnings
|
||
(in thousands of reais , except when otherwise mentioned)
|
Year ended
12/31/2011
|
|
1. Inform net earnings for the fiscal year
|
848,764
|
|
2. Inform the total amount of dividends and dividends per share, including prepaid dividends and interest on equity already declared¹ | ||
Total amount
|
525,402
|
|
Amount per common shares (R$) - Interim dividends²
|
0.47
|
|
Amount per common shares (R$) - Complementary dividends²
|
0.51
|
|
3. Inform the percentage of distribution of net earnings for the fiscal year
|
62%
|
|
4. Inform the total amount of dividends and dividends per share based on the net earnings of previous years |
-
|
|
5. Inform, deducting prepaid dividends and interest on equity declared:
|
-
|
|
a. The gross amount of dividends and interest on equity, individually,based on the number of shares of each type and class |
-
|
|
b. Form and term of dividend and interest on equity payments
|
-
|
|
Form of payment
|
n/a
|
|
Payment term
|
n/a
|
|
c. Any levy of monetary restatement and interest on dividends and interest on equity |
n/a
|
|
d. Date of declaration of payment of dividends and interest on equity taken into account for identification of shareholders entitled to receive dividends and interest on equity |
n/a
|
|
6. In the event of dividends or interest on equity declared based on net earnings with respect to semiannual balance sheets or shorter periods | ||
a. Inform the total amount of dividends or interest on equity declared
|
251,949
|
|
b. Inform the date of the respective payments
|
08/30/2011
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
||
ANNEX 9-1-II
|
||
Destination of net earnings
|
||
(in thousands of reais , except when otherwise mentioned)
|
Year ended
12/31/2011
|
7. To provide a comparative table indicating the following per share value of each type and class:
|
||
a. Net profit for the fiscal year and for the three (3) previous years³
|
||
Amount per common shares (R$) - 12/31/2011²
|
1.58
|
|
Amount per common and preferred shares (R$) - 12/31/2010²
|
1.42
|
|
Amount per common and preferred shares (R$) - 12/31/2009²
|
0.81
|
|
Amount per common and preferred shares (R$) - 12/31/2008²
|
0.73
|
|
b. Dividends and interest on equity distributed in the three (3) previous years
|
||
12/31/2011
|
525,402
|
|
Amount per common shares (R$) - Interim dividends²
|
0.47
|
|
Amount per common shares (R$) - Complementary dividends²
|
0.51
|
|
12/31/2010
|
428,764
|
|
Amount per common and preferred shares (R$) - Interim dividends²
|
0.33
|
|
Amount per common and preferred shares (R$) - Complementary dividends²
|
0.47
|
|
12/31/2009
|
278,562
|
|
Amount per common and preferred shares (R$) - Interim dividends²
|
0.22
|
|
Amount per common and preferred shares (R$) - Complementary dividends²
|
0.30
|
|
8. If there is destination of earnings to the legal reserve
|
-
|
|
a. Identify the amount allocated to legal reserve
|
42,438
|
|
b. Detail the method for the calculation of the legal reserve
|
Art. 193 - Law N° 6,404 - Of the net earnings for the fiscal year, 5% will be allocated, prior to any other destination, to the legal reserve, which shall not exceed 20% of the share capital.
|
|
9. If the company has preferred shares entitled to receive fixed or minimum dividends
|
-
|
|
a. Describe the method for calculation of fixed or minimum dividends
|
-
|
|
b. Inform whether the net earnings for the fiscal year is sufficient to fully pay fixed or minimum dividends |
-
|
|
c. Identify if any unpaid portion is cumulative
|
-
|
|
d. Identify the total amount of fixed or minimum dividends to be paid with respect to each class of preferred shares |
-
|
|
e. Identify fixed or minimum dividends to be paid with respect to each class of preferred shares |
-
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
||
ANNEX 9-1-II
|
||
Destination of net earnings
|
||
(in thousands of reais , except when otherwise mentioned)
|
Year ended
12/31/2011
|
10. With respect to the mandatory dividend
|
||
a. Describe the method for calculation set in the bylaw
|
Bylaw - Art. 55 - item b) 50% (fifty percent) of adjusted net income to pay mandatory dividends to shareholders, offsetting the semi-annual and interim dividends that may have been declared.
|
|
b. Inform if the dividend is being fully paid
|
Yes
|
|
c. Inform to amount eventually retained
|
-
|
|
11. In the event of retained mandatory dividend due to the Corporation’s financial condition |
-
|
|
a. Inform the retained amount
|
-
|
|
b. Describe, in details, the Company’s financial condition, including any aspects relating to the liquidity analysis, working capital and positive cash flow
|
-
|
|
c. Justify the retaining of dividend
|
-
|
|
12. In the event of destination of the net earnings to the contingency reserve
|
-
|
|
a. Identify the amount allocated to the reserve
|
-
|
|
b. Identify any probable loss and the reason therefore
|
-
|
|
c. Explain why the loss is considered probable
|
-
|
|
d. Justify the establishment of the reserve
|
-
|
|
13. In the event of destination of the net earnings to the unrealized profit reserver |
-
|
|
a. Identify the amount allocated to the profit reserve
|
-
|
|
b. Inform the nature of unrealized profits which originated the reserve
|
-
|
ULTRAPAR PARTICIPAÇÕES S.A.
|
||
ANNEX 9-1-II
|
||
Destination of net earnings
|
||
(in thousands of reais , except when otherwise mentioned)
|
Year ended
12/31/2011
|
14. In the event of destination of the net earnings to statutory reserve
|
-
|
|
a. Describe the statutory clauses which establish the reserve
|
Bylaw - Art. 55 - item c)
|
|
b. Identify the amount allocated to the reserve4
|
281,309
|
|
c. Describe how the amount was calculated
|
At the proposal of the management bodies, up to 45% (forty five percent) of adjusted net income will be used to create a reserve for investments, in order to preserve the integrity of corporate assets and strengthen the Company’s Capital, allowing new investments, up to 100% (hundred percent) of it's capital, observing that the balance of this reserve, added to the balances of other profit reserves, except for unrealized profits reserves and reserves for contingencies, not exceeding 100% (hundred percent) of it's capital, and once reached that limit, the Board of Directors may decide on the application of the excess in the capital increase or the distribution of dividends.
|
|
15. In the event of retention of profits under the capital budget
|
-
|
|
a. Identify the amount retained
|
-
|
|
b. Provide a copy of the capital budget
|
-
|
|
16. In the event of destination of the net earnings to the tax incentive reserve
|
-
|
|
a. Identify the amount allocated to the reserve
|
-
|
|
b. Explain the nature of the destination
|
-
|
|
¹The values presented in item 2 include the amount indicated in item 6, as well as the amount of R$ 273,453 thousand, according to declared dividends approved by the Board of Directors of the Company on 02.15.2012, which were paid to shareholders from 03.02.2012 onwards.
|
||
²The per share values consider the stock split at a ratio of 1 (one) share to 4 (four) shares of the same class and type approved in the Special Shareholders’ Meeting held on 02.10.2011. In addition, from 08.17.2011, each preferred share emitted by the company was converted in an ordered share, as approved by Extraordinary Shareholders’ Meeting on 06.28.2011.
|
||
³Number of shares used as the basis for the earnings per share calculation does not include treasury shares. As permitted by CVM, in 2008 figures are presented without any changes introduced by the adoption of the international accounting standards (International Financial Reporting Standards - IFRS).
|
||
4Retained earnings reserve made in accordance with Article 194 of Corporate Law and Article 55, Bylaws item c in order to preserve the integrity of corporate assets and strengthen the Company's Capital, allowing new investments. Includes both the portion of net income as the realization of revaluation reserve in the amount of R$ 385 thousand.
|
13.
|
Management compensation
|
13.1.
|
Compensation policy or practice for the Board of Directors, Statutory and non-statutory Officers and Fiscal Council
|
a.
|
Purpose of the compensation policy or practice
|
b.
|
Compensation composition
|
i.
|
Description and purpose of each compensation component
|
·
|
Fixed compensation: a monthly amount, in order to follow the market standards, composed exclusively by compensation and contribution to the social security, in order to remunerate the responsibility and complexity inherent to the position. The Chairman and the Vice Chairman earn a higher amount than other directors as a result of the positions held.
|
·
|
Compensation for the participation in specialized committees: a monthly amount, equivalent to 1/3 of the Director’s compensation, independent of the position held in the Board of Directors. If a Director is appointed for more than one specialized committee, the monthly amount is equivalent to 50% of the Director’s compensation.
|
·
|
Variable compensation: not practiced.
|
·
|
Fixed compensation: a monthly amount approved by shareholders in the annual meeting, composed exclusively by compensation and contribution to the social security, in order to remunerate the responsibility and complexity inherent to the position. The compensation of each member of the Fiscal Council must be equal to at least 10% of the average salary of the Statutory Officers. The President earns a higher amount than other members as a result of the position held.
|
·
|
Variable compensation: not practiced.
|
·
|
Fixed compensation (salary and direct and indirect benefits): a monthly amount paid with the purpose of remunerating the responsibility and complexity inherent to each position, the individual contribution and the experience of each professional. The fixed compensation of Officers includes salaries, contribution to the social security, vacation bonus, thirteenth salary, health care plan (medical and odontological), group life insurance and physical check up, among others. The direct
|
·
|
Short-term variable compensation: an annual amount paid in order to align the interests of the executives with those of the Company. This amount is linked to (i) the businesses performance, which is measured through the Economic Value Added (EVA®) metric, and (ii) the achievement of annual individual goals established based on the strategic planning and focused on expansion and operational excellence projects, people development and market positioning, among others.
|
·
|
Long-term variable compensation: the purpose of this portion is to align long-term interests of executives and shareholders and to retain executives. The current program provides a compensation in 2012 to Statutory Officers based on the performance of the Company's shares between 2006 and 2011, reflecting the goal of more than double the value of the Company's share within 5 years. Between December 31, 2006 and December 31, 2011, Ultrapar’s shares’ appreciation surpassed the above mentioned goal of value creation to shareholders, presenting an 161% appreciation. Currently, there are parameters and goals under development for a long–term variable compensation program for the period starting in 2012.
|
·
|
Share ownership compensation plan: the purpose of the stock ownership plan is to align long-term interests of executives and shareholders and to retain executives. Since 2003 Ultrapar has adopted a stock ownership plan under which the executive receives the beneficial ownership of shares held in treasury for a period of 5 to 10 years, after which the ownership of the shares is effectively transferred, provided that the relationship between the executive and the Company or its subsidiaries has not been interrupted. Participation in the stock ownership plan derives from the function of the executive’s performance, the expectations of future contribution and long-term retention aiming at materializing projects and future results.
|
·
|
Post-retirement benefit: aiming at encouraging long-term savings, since 2001 Ultrapar has offered a defined contribution managed by Ultraprev – Associação de Previdência Complementar. Under the terms of this plan, the basic contribution of each executive is calculated by the application of a percentage of his or her salary. Ultrapar contributes, on behalf of the executive, with an amount equal to his or her basic contribution up to the limit of 11% of his or her reference salary. In addition, besides the contribution to the Severance Pay Fund, Ultrapar established in 2010 a planned retirement policy with the purpose of preparing the executive for his or her retirement and to structure succession plans in the Company. The post-retirement benefit resulting from this policy mainly consists in an additional compensation for the termination of the employment relationship by the initiative of the Company. The CEO is not eligible to this policy.
|
ii.
|
Proportion of each component in overall compensation
|
% in relation to overall compensation paid as
|
||||||
Body
|
Fixed compensation
|
Variable compensation
|
Post-retirement benefit
|
Benefits due to the interruption in the exercise of the position
|
Stock-based compensation
|
Total
|
Board of Directors
|
100%
|
0%
|
0%
|
0%
|
0%
|
100%
|
Fiscal Council
|
100%
|
0%
|
0%
|
0%
|
0%
|
100%
|
Statutory Officers
|
22%
|
67%
|
4%
|
0%
|
7%
|
100%
|
iii.
|
Calculation and adjustment methodology for each compensation component
|
·
|
Fixed compensation: annually reviewed based on market assessments.
|
·
|
Fixed compensation: annually reviewed based on the compensation of the Statutory Officers. See “Item 13.1.b.i. Description and purpose of each compensation component.”
|
·
|
Fixed compensation: annually reviewed based on market practices, identified through salary surveys, as well as the evolution of the professional’s experience and responsibility. Benefits are based on market references.
|
·
|
Short-term variable compensation: grounded on the concept of profit sharing, this component is calculated based on the Company’s economic performance and on the individual performance, together resulting in a salary multiple. Business performance is measured in relation to economic value added (EVA®) growth targets established for 3 to 4-year periods and annually verified. The individual performance is assessed based on the adherence to annual targets established in accordance with the strategic planning.
|
·
|
Long-term variable compensation: a variable compensation based on the performance of the Company’s share between 2006 and 2011, to be paid in 2012, reflecting the achievement of the objective of more than doubling the value of the Company’s share in five years. Between December 31, 2006 and December 31, 2011, Ultrapar’s shares’ appreciation surpassed the above mentioned goal of value creation to shareholders, presenting an 161% appreciation, as a result of its businesses performance, earnings growth and the planning and execution capability of its strategy. Currently, there are parameters and goals under development for a long-term variable compensation program for the period starting in 2012.
|
·
|
Share ownership compensation plan: the amount of shares to be granted to the executives is annually defined by the Board of Directors, and the value attributed to such grant corresponds to the Company’s share price at the granting date. The effect recognized in net earnings corresponds to the total amount of the shares granted accrued over the beneficial ownership period.
|
·
|
Post-retirement benefit: reflects the executive’s period in the Company, age and fixed compensation.
|
iv.
|
Reasons supporting the composition of the compensation
|
c.
|
Key performance indicators for establishing each compensation component
|
·
|
Fixed compensation: the responsibility and complexity inherent to the position, the experience of the professional and market practices.
|
·
|
Short-term variable compensation: EVA® growth targets established for each business and for Ultrapar and achievement of individual targets.
|
·
|
Long-term variable compensation: the evolution of Ultrapar’s share value between 2006 and 2011.
|
·
|
Share compensation plan: evolution of performance and accomplishment of individual goals throughout the years and expectation of future contribution to the Company’s goals.
|
·
|
Post-retirement benefit: not linked to performance indicators.
|
d.
|
How compensation is structured to reflect the evolution of performance indicators
|
·
|
Fixed compensation: from periodic performance assessments.
|
·
|
Short-term variable compensation: evolution linked to the progression of the Company’s results under the concept of economic value added (EVA®), subject to the achievement of a minimum pre-set level.
|
·
|
Long-term variable compensation: the additional variable compensation corresponding to this component (see “Items 13.1.b.i. and 13.1.b.iii”) will be paid as a result of the achievement of the minimum target established related to the Company’s share price appreciation between 2006 and 2011.
|
·
|
Share compensation plan: the potential benefit associated with the stock ownership plan will be vested if the executive remains in the Company in the long term, thus committing to sustained value generation.
|
e.
|
Relationship between the compensation policy or practice and the interests of the Company
|
f.
|
Existence of compensation supported by subsidiaries, controlled companies or direct or indirect controlling companies
|
g.
|
Existence of any compensation or benefit linked to the occurrence of any specific corporate event, such as the transfer of the issuer’s shareholding control
|
13.2.
|
Compensation recognized in the results of 2009, 2010, 2011 and estimated for the fiscal year 2012 to the members of the Board of Directors, the Fiscal Council and the Statutory Officers
|
Board of Directors
|
Fiscal Council
|
Statutory Officers
|
Total
|
|
(in thousands of reais, except for the number of members)
|
||||
Number of members1
|
8.00
|
5.00
|
5.00
|
18.00
|
Annual fixed compensation
|
2,625.6
|
576.0
|
8,100,7
|
11,302.3
|
Salary
|
2,188.0
|
480.0
|
5,046.4
|
7,714.4
|
Direct and indirect benefits
|
437.6
|
96.0
|
3,054.3
|
3,587.9
|
Participation in committees
|
-
|
-
|
-
|
-
|
Others
|
-
|
-
|
-
|
-
|
Variable compensation
|
-
|
-
|
7,783.1
|
7,783.1
|
Bonus
|
-
|
-
|
-
|
-
|
Profit sharing
|
-
|
-
|
7,783.1
|
7,783.1
|
Participation in meetings
|
-
|
-
|
-
|
-
|
Commission
|
-
|
-
|
-
|
-
|
Others
|
-
|
-
|
-
|
-
|
Post-retirement benefit
|
-
|
-
|
1,129.4
|
1,129.4
|
Benefits due to the interruption in the exercise of the position
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
-
|
-
|
2,086.1
|
2,086.1
|
Total compensation
|
2,625.6
|
576.0
|
19,099.2
|
22,300.8
|
Board of Directors
|
Fiscal Council
|
Statutory Officers
|
Total
|
|
(in thousands of reais, except for the number of members
|
||||
Number of members1
|
8.00
|
5.00
|
5.67
|
18.67
|
Annual fixed compensation
|
2,784.0
|
689.8
|
9,279.0
|
12,752.7
|
Salary
|
2,320.0
|
574.8
|
5,669.6
|
8,564.4
|
Direct and indirect benefits
|
464.0
|
115.0
|
3,609.3
|
4,188.3
|
Participation in committees
|
-
|
-
|
-
|
-
|
Others
|
-
|
-
|
-
|
-
|
Variable compensation
|
-
|
-
|
35,296.5
|
35,296.5
|
Bonus
|
-
|
-
|
-
|
-
|
Profit sharing
|
-
|
-
|
8,796.5
|
8,796.5
|
Participation in meetings
|
-
|
-
|
-
|
-
|
Commission
|
-
|
-
|
-
|
-
|
Others2
|
-
|
-
|
26,500.0
|
26,500.0
|
Post-retirement benefit
|
-
|
-
|
4,803.7
|
4,803.7
|
Benefits due to the interruption in the exercise of the position
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
-
|
-
|
2,438.0
|
2,438.0
|
Total compensation
|
2,784.0
|
689.8
|
51,817.1
|
55,290.8
|
Board of Directors
|
Fiscal Council
|
Statutory Officers
|
Total
|
|
(in thousands of reais, except for the number of members)
|
||||
Number of members1
|
8.67
|
5.00
|
6.00
|
19.67
|
Annual fixed compensation
|
3,172.8
|
777.6
|
10,570.7
|
14,521.0
|
Salary
|
2,644.0
|
648.0
|
6,335.9
|
9,267.9
|
Direct and indirect benefits
|
528.8
|
129.6
|
4,234.8
|
4,893.2
|
Participation in committees
|
-
|
-
|
-
|
-
|
Others
|
-
|
-
|
-
|
-
|
Variable compensation
|
-
|
-
|
32,052.6
|
32,052.6
|
Bonus
|
-
|
-
|
-
|
-
|
Profit sharing
|
-
|
-
|
7,108.0
|
7,108.0
|
Participation in meetings
|
-
|
-
|
-
|
-
|
Commission
|
-
|
-
|
-
|
-
|
Others2
|
-
|
-
|
24,944.7
|
24,944.7
|
Post-retirement benefit
|
-
|
-
|
1,946.1
|
1,946.1
|
Benefits due to the interruption in the exercese of the position
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
-
|
-
|
3,232.2
|
3,232.2
|
Total compensation
|
3,172.8
|
777.6
|
47,801.6
|
51,752.0
|
Board of Directors
|
Fiscal Council
|
Statutory Officers
|
Total
|
|
(in thousands of reais, except for the number of members)
|
||||
Number of members1
|
9.00
|
3.67
|
6.00
|
18.67
|
Annual fixed compensation
|
4,196.0
|
612.1
|
11,583.0
|
16,391.0
|
Salary
|
2,944.0
|
510.1
|
6,902.7
|
10,356.8
|
Direct and indirect benefits
|
677.3
|
102.0
|
4,680.2
|
5,459.5
|
Participation in committees
|
442.6
|
-
|
-
|
442.6
|
Others
|
132.1
|
-
|
-
|
132.1
|
Variable compensation
|
-
|
-
|
12,882.1
|
12,882.1
|
Bonus
|
-
|
-
|
-
|
-
|
Profit sharing
|
-
|
-
|
10,918.0
|
10,918.0
|
Participation in meetings
|
-
|
-
|
-
|
-
|
Commission
|
-
|
-
|
-
|
-
|
Others
|
-
|
-
|
1,964.1
|
1,964.1
|
Post-retirement benefit
|
-
|
-
|
1,904.7
|
1,904.7
|
Benefits due to the interruption in the exercese of the position
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
-
|
-
|
3,413.5
|
3,413.5
|
Total compensation
|
4,196.0
|
612.1
|
29,783.2
|
34,591.3
|
13.3.
|
Variable compensation in the fiscal years of 2009, 2010 and 2012 and estimated compensation for the fiscal year 2012 of the Board of Directors, the Fiscal Council and the Statutory Officers
|
Board of Directors
|
Fiscal Council
|
Statutory Officers
|
|
(in thousands of reais, except for the number of members)
|
|||
Number of members 2009
|
8.00
|
5.00
|
5.00
|
Number of members 2010
|
8.00
|
5.00
|
5.67
|
Number of members 2011
|
8.67
|
5.00
|
6.00
|
Number of members 2012
|
9.00
|
3.67
|
6.00
|
Related to Bonus:
|
|||
Minimum amount set out in the compensation plan
|
N/A
|
N/A
|
N/A
|
Maximum amount set out in the compensation plan
|
N/A
|
N/A
|
N/A
|
Amount set out in the compensation plan, upon achievement of the targets established
|
N/A
|
N/A
|
N/A
|
Amount effectively recognized results
|
N/A
|
N/A
|
N/A
|
Related to profit sharing:
|
|||
Minimum amount set out in the compensation plan
|
N/A
|
N/A
|
Zero
|
Maximum amount set out in the compensation plan
|
N/A
|
N/A
|
Ps¹
|
Amount set out in the compensation plan for 2009, upon achievement of the goals established
|
N/A
|
N/A
|
7,742.7
|
Amount effectively recognized in 2009 results
|
N/A
|
N/A
|
7,783.1
|
Amount set out in the compensation plan for 2010, upon achievement of the goals established
|
N/A
|
N/A
|
9,182.9
|
Amount effectively recognized in 2010 results
|
N/A
|
N/A
|
8,796.5
|
Amount set out in the compensation plan for 2011, upon achievement of the goals established
|
N/A
|
N/A
|
9,918.6
|
Amount effectively recognized in 2011 result
|
N/A
|
N/A
|
7,108.0
|
Amount set out in the compensation plan for 2012, upon achievement of the goals established
|
N/A
|
N/A
|
10,918.0
|
Amount to be recognized in 2012 result
|
N/A
|
N/A
|
10,918.0
|
¹ For the portion related to individual performance, the evaluation typically ranges from 80% to 120% of the established targets. As for the portion related to financial performance, the evaluation is directly linked to the value created in the year, as measured by EVA®. Therefore, there is no maximum value foreseen or approved in the compensation plan. If the targets established for 2012 are met, we estimate the amount of R$ 10,918 thousand as profit sharing.
|
13.4.
|
Description of the share compensation plan for the Statutory Officers
|
a.
|
General terms and conditions
|
b.
|
Primary purposes of the plan
|
c.
|
How the plan contributes to the achievement of the purposes
|
d.
|
How the plan fits into the Company’s compensation policy
|
e.
|
How the plan aligns the management’s and Company’s interests
|
f.
|
Maximum number of shares
|
g.
|
Maximum number of options to be granted
|
h.
|
Conditions for acquisition of shares
|
i.
|
Criteria for setting the acquisition or exercise price
|
j.
|
Criteria for setting the exercise period
|
k.
|
Settlement method
|
l.
|
Restrictions to the transfer of shares
|
m.
|
Criteria and events which, upon verification, will trigger suspension, modification or cancellation of the plan
|
n.
|
Effects of the withdrawal of a member from the Company’s management bodies on the rights set forth in the share compensation plan
|
13.5.
|
Number of shares and any other securities convertible into shares issued by the Company, its direct or indirect controlling shareholders, controlled companies or companies under common control, whether directly or indirectly by members of the Board of Directors, the Fiscal Council or the Statutory Executive Officers
|
Total
|
%
|
|
(number of shares)
|
||
Board of Directors
|
58,323,776
|
11%
|
Direct participation
|
3,663,266
|
1%
|
Indirect participation
|
55,660,510
|
10%
|
Through Monteiro Aranha S.A.
|
1,422,673
|
0%
|
Through Ultra S.A.
|
53,237,837
|
10%
|
Fiscal Council
|
4,400
|
0%
|
Direct participation
|
4,400
|
0%
|
Indirect participation
|
-
|
0%
|
Statutory Officers
|
3,600,281
|
1%
|
Direct participation
|
1,263,100
|
0%
|
Indirect participation¹
|
2,337,181
|
0%
|
Total
|
61,928,457
|
11%
|
Shares representing the capital
|
544,383,996
|
100%
|
1 Shares issued by Ultrapar owned indirectly by the executive through participation in Ultra S.A. capital.
|
13.6.
|
Share compensation plan - information about shares granted to the Statutory Officers
|
Body
|
Statutory Officers
|
||||||||||||||||
Number of members
|
6.00
|
||||||||||||||||
Granting date1
|
18-dec-03
|
4-oct-04
|
14-dec-05
|
9-nov-06
|
12-dec-07
|
8-oct-08
|
16-dec-09
|
10-nov-10
|
|||||||||
Number of shares granted2
|
239,200
|
94,300
|
20,000
|
133,600
|
100,000
|
496,000
|
40,000
|
140,000
|
|||||||||
Period for the share effective ownership to be transferred
|
nov-2013
|
sep-2014
|
nov-2015
|
oct-2016
|
1/3 in nov-2012
|
1/3 in sep-2013
|
1/3 in nov-2014
|
1/3 in oct-2015
|
|||||||||
1/3 in nov-2013
|
1/3 in sep-2014
|
1/3 in nov-2015
|
1/3 in oct-2016
|
||||||||||||||
1/3 in nov-2014
|
1/3 in sep-2015
|
1/3 in nov-2016
|
1/3 in oct-2017
|
||||||||||||||
Price assigned to the shares granted (R$)2
|
7.58
|
10.20
|
8.21
|
11.62
|
16.17
|
9.99
|
20.75
|
26.78
|
|||||||||
13.7.
|
Stock options outstanding
|
13.8.
|
Stock options exercised and shares granted in connection with the share remuneration plan of the Statutory Officers
|
13.9.
|
Information necessary for the understanding of items 13.6 to 13.8
|
13.10.
|
Pension plans of the members of the Board of Directors and Statutory Officers
|
Body
|
Board of Directors
|
Statutory Officers
|
Number of members
|
8.67
|
6.00
|
Name of the Plan
|
N/A
|
ULTRAPREV – Associação de Previdência Complementar – Defined Contribution Plan
|
Number of members who qualify for retirement¹
|
N/A
|
4
|
Conditions for early retirement
|
N/A
|
- 55 years old
- Minimum 5 years of employment with the sponsor
- Minimum 5 years of participation in the plan
- Termination of employment with the sponsor
|
Adjusted amount of the accumulated contributions to the private pension plan until the end of the last fiscal year, reduced by the portion related to contributions made directly by the members ² (in thousand of reais)
|
N/A
|
6,360.7
|
Accumulated total amount of the contributions made during the last fiscal year, reduced by the portion related to the contributions made directly by the members (in thousand of reais)
|
N/A
|
555.0
|
Possibility and conditions for early redemption
|
N/A
|
The plan includes an option of redemption upon termination of employment, even if not all conditions for retirement are met
|
¹ Managers who meet the conditions of age, period of employment and period of participation in the plan. Termination of employment is required for retirement.
² Total amount of the contributions made by the sponsor since adhesion to the plan, plus return.
|
13.11.
|
Maximum, minimum and average compensation of the Board of Directors, Fiscal Council and Statutory Officers in 2009, 2010 and 2011
|
2009
|
|||
Body
|
Statutory Officers
|
Board of Directors
|
Fiscal Council
|
(in thousands of reais, except for the number of members)
|
|||
Number of members
|
5.00
|
8.00
|
5.00
|
Highest individual compensation
|
5,182.4
|
955.2
|
121.0
|
Lowest individual compensation
|
2,662.9
|
211.2
|
112.3
|
Average individual compensation
|
3,819.8
|
328.2
|
115.2
|
2010
|
|||
Body
|
Statutory Officers
|
Board of Directors
|
Fiscal Council
|
(in thousands of reais, except for the number of members)
|
|||
Number of members
|
5.67
|
8.00
|
5.00
|
Highest individual compensation
|
5,456.9
|
1,005.6
|
144.0
|
Lowest individual compensation
|
2,464.6
|
225.6
|
133.9
|
Average individual compensation
|
4,465.1
|
348.0
|
138.0
|
2011
|
|||
Body
|
Statutory Officers
|
Board of Directors
|
Fiscal Council
|
(in thousands of reais, except for the number of members)
|
|||
Number of members
|
6.00
|
8.67
|
5.00
|
Highest individual compensation
|
5,201.5
|
1,080.0
|
162.3
|
Lowest individual compensation
|
2,456.9
|
244.8
|
151.0
|
Average individual compensation
|
3,809.5
|
366.0
|
155.5
|
13.12.
|
Agreements, insurance policies or other instruments that provide for compensation or indemnification mechanisms for the management in the event of removal from position or retirement
|
13.13.
|
Percentage of the overall compensation payable to each body recognized in the Company’s results related to the members of the Board of Directors, the Fiscal Council or the Statutory Officers who are related parties of the controlling shareholders
|
13.14.
|
Amounts recognized in the Company’s results as compensation to members of the Board of Directors, the Fiscal Council or the Statutory Officers, aggregated by body, for any reason other than the position held by such members
|
13.15.
|
Amounts recognized in the results of the Company’s direct or indirect controlling companies, companies under common control and subsidiaries, as compensation to the members of the Company’s Board of Directors, the Fiscal Council or the Statutory Officers in 2009, 2010 and 2011.
|
Statutory Officers - 2009
|
|||||||||
(in thousand of reais)
|
Companhia Ultragaz S.A.
|
Bahiana Distribuidora de Gás Ltda
|
Utingás Armazenadora S.A.
|
Ipiranga Produtos de Petróleo S.A.
|
Empresa Carioca de Produtos Químicos S.A.
|
Oxiteno S.A. Indústria e Comércio
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Terminal Químico de Aratu S/A Tequimar
|
Total
|
Annual fixed compensation
|
1,725.4
|
1,263.1
|
120.5
|
2,040.5
|
625.5
|
1,644.1
|
681.7
|
-
|
8,100.7
|
Salary
|
1,052.6
|
816.5
|
70.2
|
1,311.5
|
380.6
|
978.5
|
436.6
|
-
|
5,046.4
|
Direct and indirect benefits
|
672.7
|
446.6
|
50.3
|
729.0
|
245.0
|
665.6
|
245.1
|
-
|
3,054.3
|
Variable compensation
|
2,502.2
|
1,347.9
|
-
|
1,668.8
|
267.3
|
1,347.9
|
648.9
|
-
|
7,783.1
|
Profit sharing
|
2,502.2
|
1,347.9
|
-
|
1,668.8
|
267.3
|
1,347.9
|
648.9
|
-
|
7,783.1
|
Others
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Post-retirement benefit
|
251.2
|
77.2
|
6.8
|
363.1
|
37.7
|
350.9
|
42.6
|
-
|
1,129.4
|
Benefits due to the interruption in the exercise of the position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
932.8
|
-
|
-
|
730.2
|
-
|
423.1
|
-
|
-
|
2,086.1
|
Total compensation
|
5,411.5
|
2,688.2
|
127.3
|
4,802.6
|
930.5
|
3,766.0
|
1,373.2
|
-
|
19,099.2
|
Statutory Officers - 2010
|
|||||||||
(in thousand of reais)
|
Companhia Ultragaz S.A.
|
Bahiana Distribuidora de Gás Ltda
|
Utingás Armazenadora S.A.
|
Ipiranga Produtos de Petróleo S.A.
|
Empresa Carioca de Produtos Químicos S.A.
|
Oxiteno S.A. Indústria e Comércio
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Terminal Químico de Aratu S/A Tequimar
|
Total
|
Annual fixed compensation
|
1,920.2
|
1,426.6
|
121.0
|
1,961.0
|
718.2
|
1,767.8
|
753.3
|
611.0
|
9.279.0
|
Salary
|
1,156.2
|
893.9
|
70.2
|
1,200.4
|
432.7
|
1,050.1
|
478.4
|
387.6
|
5,669.6
|
Direct and indirect benefits
|
764.0
|
532.7
|
50.7
|
760.5
|
285.5
|
717.6
|
274.9
|
223.4
|
3,609.3
|
Variable compensation
|
9,065.8
|
1,344.0
|
-
|
11,797.4
|
477.3
|
8,193.2
|
799.4
|
3.619.3
|
35,296.5
|
Profit sharing
|
2,180.4
|
1,344.0
|
-
|
1,520.8
|
477.3
|
1,432.6
|
799.4
|
1,041.9
|
8,796.5
|
Others
|
6,885.3
|
-
|
-
|
10,276.7
|
-
|
6,760.6
|
-
|
2,577.4
|
26,500.0
|
Post-retirement benefit
|
1,502.0
|
85.2
|
6.8
|
1,109.1
|
40.7
|
1,205.0
|
47.7
|
807.2
|
4,803.7
|
Benefits due to the interruption in the exercise of the position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Stock-based compensation
|
1,122.0
|
-
|
-
|
702.3
|
-
|
447.1
|
-
|
166.7
|
2,438.0
|
Total compensation
|
13,609.9
|
2,855.8
|
127.7
|
15,569.8
|
1.236.2
|
11,613.0
|
1,600.4
|
5,204.2
|
51,817.1
|
Statutory Officers - 2011
|
|||||||||
(in thousand of reais)
|
Companhia Ultragaz S.A.
|
Bahiana Distribuidora de Gás Ltda
|
Utingás Armazenadora S.A.
|
Ipiranga Produtos de Petróleo S.A.
|
Empresa Carioca de Produtos Químicos S.A.
|
Oxiteno S.A. Indústria e Comércio
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Terminal Químico de Aratu S/A Tequimar
|
Total
|
Annual fixed compensation
|
2,165.2
|
1,591.8
|
123.0
|
2,110.0
|
755.9
|
1,926.4
|
908.7
|
989.7
|
10,570.7
|
Salary
|
1,258.7
|
968.6
|
70.2
|
1,297.7
|
439.6
|
1,135.2
|
575.1
|
590.8
|
6,335.9
|
Direct and indirect benefits
|
906.5
|
623.2
|
52.8
|
812.3
|
316.3
|
791.2
|
333.6
|
398.9
|
4,234.8
|
Variable compensation
|
5,609.3
|
962.4
|
-
|
15,613.8
|
395.4
|
5,202.7
|
756.6
|
3,512.4
|
32,052.6
|
Profit sharing
|
1,109.2
|
962.4
|
-
|
1,780.6
|
395.4
|
1,308.6
|
756.6
|
795.2
|
7,108.0
|
Others
|
4,5001.3
|
-
|
-
|
13,833.2
|
-
|
3,894.1
|
-
|
2,717.2
|
24,944.7
|
Post-retirement benefit
|
621.5
|
100.4
|
7.4
|
452.3
|
45.1
|
415.7
|
56.7
|
247.2
|
1,946.1
|
Benefits due to the interruption in the exercise of the position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Stock-based compensation
|
1,435.6
|
-
|
702.3
|
656.1
|
438.2
|
3,232.2
|
|||
Total compensation
|
9,831.6
|
2,654.7
|
130.4
|
18,878.3
|
1,196.4
|
8,200.9
|
1,721.9
|
5,187.5
|
47,801.6
|
13.16.
|
Other information deemed relevant by the issuer
|
12.
|
Annual Meeting and Management
|
12.6.
|
Information about the candidates for the management and the Fiscal Council indicated
|
Name
|
Age
|
Profession
|
CPF
|
Elective position held
|
Expected election and investiture date
|
Term of office
|
Other positions held in the issuer
|
Flavio César Maia Luz
|
60
|
Engineer
|
636.622.138-34
|
Member of Fiscal Council (Effective)
|
4/11/12
|
Until 2013 AGM
|
-
|
Mario Probst
|
58
|
Business administrator and accountant
|
029.415.318-74
|
Member of Fiscal Council (Effective)
|
4/11/12
|
Until 2013 AGM
|
-
|
Luiz Oswaldo Sant'Iago Moreira de Souza
|
65
|
Bank employee
|
014.831.963-72
|
Member of Fiscal Council (Effective)
|
4/11/12
|
Until 2013 AGM
|
-
|
Márcio Augustus Ribeiro
|
57
|
Engineer
|
006.211.088-80
|
Member of Fiscal Council (Alternate)
|
4/11/12
|
Until 2013 AGM
|
-
|
Pedro Ozires Predeus
|
67
|
Accountant
|
005.474.508-00
|
Member of Fiscal Council (Alternate)
|
4/11/12
|
Until 2013 AGM
|
-
|
Sérgio Paulo Silva
|
68
|
Bank employee
|
011.664.506-78
|
Member of Fiscal Council (Alternate)
|
4/11/12
|
Until 2013 AGM
|
-
|
12.7.
|
Information about the members of statutory committees, the audit committee, the risk committee, the finance committee and the remuneration committee, even if such committees or structures are not established by the Bylaws
|
12.8.
|
Information about the management and members of the Fiscal Council, providing:
|
a.
|
Résumé
|
i.
|
Main professional experience over the last 5 years:
|
Company
|
Position
|
Main activity of the company
|
Ultrapar Participações S.A.
|
· President of the Fiscal Council (2005-current)
|
Holding engaged in fuel distribution, chemicals and storage for liquid bulk
|
Doing Business Consultoria Empresarial Ltda.
|
· Partner-Officer (2010-current)
|
Business and corporate finance
|
Cofra Latin America Ltda – Grupo C&A
|
· Corporate and Financial Vice-president (2001-2010)
|
Investments holding in the retail, financial and real estate segments in Latin America
|
Banco Ibi S.A. – Grupo C&A
|
· Chief Executive Officer (2009)
|
Multiple bank with authorization to operate with commercial, credit, finance and investment portfolios
|
Redevco do Brasil Ltda. – Grupo C&A
|
· Chief Executive Officer (2006-2007)
|
Real estate company with businesses in the residential, commercial and malls segments
|
Company
|
Position
|
Main activity of the company
|
Ultrapar Participações S.A.
|
· Member of the Fiscal Council (2005-current)
|
Holding engaged in fuel distribution, chemicals and storage for liquid bulk
|
Odontoprev S.A.
|
· Member of the Fiscal Council (current)
|
Publicly traded company that provides dental plans
|
Gafisa S.A.
|
· Secretary of the Audit Committee
|
Publicly traded company involved in the real estate sector
|
Banco Ibi S.A.
|
· Alternate member of the Fiscal Council
|
Multiple bank with authorization to operate with commercial, credit, finance and investment portfolios
|
Companhia Brasileira de Distribuição and Via Varejo S.A.
|
· Member of the Fiscal Council (current)
|
Publicly traded company in the retail sector
|
KPMG Auditores Independentes
|
· Partner, currently retired
|
Auditing
|
Company
|
Position
|
Main activity of the company
|
Cia. de Seguros Aliança do Brasil
|
· Member of the Board of Directors (2009-2011)
|
Insurance solutions
|
Ministry of Fishery and Aquaculture
|
· Aquaculture Director (2009-current)
|
Federal government body
|
Banco do Brasil S.A.
|
· Board Member / Vice-President (2003-2009)
|
Financial institution
|
Fundação Banco do Brasil
|
· Member of the Board of Trustees (2005-2009)
|
Banco do Brasil’s foundation engaged in social development
|
Company
|
Position
|
Main activity of the company
|
Ultrapar Participações S.A.
|
· Alternate member of the Fiscal Council (2007 – current)
|
Holding engaged in fuel distribution, chemicals and storage for liquid bulk
|
Frigorífico Prieto Ltda.
|
· Administration and finance director (2008-2010)
|
Food segment
|
Sobral Invicta S.A.
|
· Administration and finance director (2002-2008)
|
House wares
|
Company
|
Position
|
Main activity of the company
|
Ultrapar Participações S.A.
|
· Alternate member of the Fiscal Council (2005-current)
|
Holding engaged in fuel distribution, chemicals and storage for liquid bulk
|
Grupo Iochpe-Maxion
|
· Member of the Audit Committee (2005-current)
|
Industrial holding engaged in manufacturing of wheels and car frames
|
PriceWaterhouseCoopers
|
· Retired partner
|
Audit
|
Aços Villares from Grupo Gerdau
|
· Member of the Fiscal Council
|
Publicly traded company that operates in the steel sector
|
Religious and social assistance organization
|
· Member of Deliberative and Fiscal Council
|
–
|
Company
|
Position
|
Main activity of the company
|
Ultrapar Participações S.A.
|
· Alternate member of the Fiscal Council (2010-current)
|
Holding engaged in fuel distribution, chemicals and storage for liquid bulk
|
Usiminas S.A.
|
· Alternate member of the Fiscal Council (2007-2010)
|
Publicly traded company that operates in the steel sector
|
BB Gestão de Recursos - Distribuidora de Títulos e Valores Mobiliários S.A.
|
· Member of the Fiscal Council (2008-current)
|
Third party resources management and investment funds administration of the customers of Banco do Brasil
|
Banco Popular do Brasil
|
· Alternate member of the Fiscal Council (2009-current)
|
Financial institution focused on low-income individuals
|
Cooperforte Ltda.
|
· State Manager – MG (1998-current)
|
Saving and Mutual Credit Cooperative of the Employees of Federal Public Financial Institutions
|
ii.
|
Management positions, currently of formerly held, in publicly traded companies
|
-
|
Ultrapar Participações S.A. - President of the Fiscal Council
|
-
|
Eletropaulo S.A. - Vice-president of the Board of Directors and Executive Officer
|
-
|
Light Serviços de Eletricidade S.A. - Member of the Board of Directors
|
-
|
Duratex S.A. - Vice-President
|
-
|
Ultrapar Participações S.A. - Member of the Fiscal Council
|
-
|
Gafisa S.A. - Secretary of the Audit Committee
|
-
|
Odontoprev S.A. - Member of the Fiscal Council
|
-
|
Companhia Brasileira de Distribuição and Via Varejo S.A. - Member of the Fiscal Council
|
-
|
Banco do Brasil S.A. - Member of the Board of Directors, Board Member and Member of the Fiscal Council
|
-
|
Cia. Energética do Rio Grande do Norte - Member of the Board of Directors
|
-
|
Ultrapar Participações S.A. - Alternate member of the Fiscal Council
|
-
|
Sobral Invicta S.A. - Administration and finance director
|
-
|
Ultrapar Participações S.A. - Alternate member of the Fiscal Council
|
-
|
Grupo Iochpe-Maxion - Member of the Audit Committee
|
-
|
Aços Villares from Grupo Gerdau - Member of the Fiscal Council
|
-
|
Ultrapar Participações S.A. - Alternate member of the Fiscal Council
|
-
|
CPFL Energia S.A. - Member of the Fiscal Council
|
-
|
Usiminas S.A. - Alternate member of the Fiscal Council
|
-
|
Alpargatas S.A. - Member of the Fiscal Council
|
-
|
BB Gestão de Recursos Distribuidora de Títulos e Valores Mobiliários S.A. - Member of the Fiscal Council
|
b.
|
Events which have occurred over the last 5 years, related to:
|
i.
|
any criminal sentence
|
ii.
|
any adverse judgment in administrative proceeding by CVM and the penalties applied
|
iii.
|
any final and unappealable adverse judgment, at legal or administrative level, which has suspended or disqualified the candidate in connection with the performance of any professional or business activity
|
12.9.
|
Marital relationship, stable union or family relationship up to the second degree between:
|
a.
|
the Company’s officers and directors
|
b.
|
(i) the Company’s officers and directors and (ii) the officers and directors of any of the Company’s subsidiaries, whether direct or indirect
|
c.
|
(i) the Company’s or its subsidiaries’ officers and directors, whether direct or indirect and (ii) the Company’s direct or indirect controlling shareholders
|
d.
|
(i) the Company’s officers and directors and (ii) the officers and directors of any of the Company’s controlling shareholders, whether direct or indirect
|
12.10.
|
Subordination, service rendering or control relationships kept, over the last 3 fiscal years, between the Company’s management and:
|
a.
|
any of the Company’s direct or indirect subsidiaries
|
b.
|
any of the Company’s direct or indirect controlling shareholders
|
c.
|
if material, any supplier, customer, debtor or creditor of the Company, its subsidiary or controlling shareholders or the subsidiaries of any of the foregoing
|
REPORT:
|
RJ-0602/11-02
|
BASE DATE:
|
October 20, 2011.
|
APPLICANT:
|
ULTRAPAR PARTICIPAÇÕES S.A., with head office located at Av. Brigadeiro Luiz Antonio, nº 1.343, 9º andar, in the City and State of São Paulo, registered with the General Roster of Corporate Taxpayers (CNPJ/MF) under no. 33.256.439/0001-39, hereinafter called ULTRAPAR.
|
OBJECT:
|
REPSOL GÁS BRASIL S.A., with head office located at Praia de Botafogo, nº 300, 7º andar, sala 701-B, Botafogo, in the City and State of Rio de Janeiro, registered with the General Roster of Corporate Taxpayers (CNPJ/MF) under no. 04.149.292/0001-80, hereinafter called REPSOL.
|
PURPOSE:
|
Calculation of REPSOL’s net equity at market price, for support to ULTRAPAR, with a view to comply with article 256 of Law nº 6,404, of 12/15/1976 (Corporate Law).
|
REPSOL GÁS BRASIL S.A.
|
FINANCIAL STATEMENT
|
||
BALANCE SHEET – (IN BRL)
|
BALANCE AS OF
10/20/2011
|
MARKET
ADJUSTMENTS
|
ADJUSTED
BALANCE
|
CURRENT ASSETS
|
8.876.592,06
|
192.449,36
|
9.069.041,42
|
NON-CURRENT ASSETS
|
17.361.272,68
|
4.929.920,66
|
22.291.193,34
|
OTHER NON-CURRENT ASSETS
|
266.266,56
|
–
|
266.266,56
|
FIXED ASSETS
|
17.095.006,12
|
4.929.920,66
|
22.024.926,78
|
TOTAL ASSETS
|
26.237.864,74
|
5.122.370,02
|
31.360.234,76
|
CURRENT LIABILITIES
|
5.426.447,62
|
–
|
5.426.447,62
|
NON-CURRENT LIABILITIES
|
547.247,99
|
2.132.647,62
|
2.679.895,61
|
EQUITY
|
20.264.169,13
|
2.989.722,40
|
23.253.891,53
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
26.237.864,74
|
5.122.370,02
|
31.360.234,76
|
Total number of shares
|
92.742.800
|
||
Equity value per share
|
BRL 0,2507353
|
1.
|
INTRODUCTION
|
4
|
2.
|
PRINCIPLES AND QUALIFICATIONS
|
5
|
3.
|
RESPONSIBILITY LIMITS
|
6
|
4.
|
VALUATION METHODOLOGY
|
7
|
5.
|
COMPANY'S PROFILE
|
8
|
6.
|
GENERAL VALUATION CRITERIA
|
9
|
7.
|
VALUATION OF REPSOL'S NET EQUITY AT MARKET PRICE
|
12
|
8.
|
VALUE OF REPSOL'S NET EQUITY AT MARKET PRICE
|
13
|
9.
|
CONCLUSION
|
14
|
10.
|
LIST OF ATTACHMENTS
|
15
|
1.
|
INTRODUCTION
|
|
§
|
The companies’ historical financial statements; and
|
|
§
|
A listing of fixed assets on the base date.
|
|
§
|
AMILCAR DE CASTRO
|
|
Director
|
|
Bachelor of Laws
|
|
§
|
ANA CRISTINA FRANÇA DE SOUZA
|
|
Managing Partner
|
|
Civil Engineer (CREA/RJ 91.1.03043-4)
|
|
Post-graduated in Accounting Sciences
|
|
§
|
ANTÔNIO LUIZ FEIJÓ NICOLAU
|
|
Project Manager
|
|
§
|
ANTÔNIO REIS SILVA FILHO
|
|
Director
|
|
Civil Engineer (CREA/SP 107.169)
|
|
MSc in Business Management
|
|
§
|
BETINA DENGLER
|
|
Project Manager
|
|
§
|
CARLOS MAGNO SANCHES
|
|
Project Manager
|
|
§
|
ERIVALDO ALVES DOS SANTOS FILHO
|
|
Accountant (CRC/RJ 100990/O-1)
|
|
§
|
FELLIPE F. ROSMAN
|
|
Project Manager
|
|
§
|
LUIZ PAULO CESAR SILVEIRA
|
|
Director
|
|
Mechanical Engineer (CREA/RJ 89.1.00165-1)
|
|
MSc in Business Management
|
|
§
|
MARGARETH GUIZAN DA SILVA OLIVEIRA
|
|
Director
|
|
Civil Engineer (CREA/RJ 91.1.03035-3)
|
|
§
|
RICARDO DUARTE CARNEIRO MONTEIRO
|
|
Managing Partner
|
|
Civil Engineer (CREA/RJ 30137-D)
|
|
Post-graduated in Economic Engineering
|
|
§
|
RENATA POZZATO CARNEIRO MONTEIRO
|
|
Project Manager
|
|
§
|
SERGIO FREITAS DE SOUZA
|
|
Director
|
|
Economist (CORECON/RJ 23521-0)
|
2.
|
PRINCIPLES AND QUALIFICATIONS
|
§
|
The consultants and appraisers have no personal bias towards the subject matter of this report nor do they derive any advantages from it.
|
§
|
APSIS’S professional fees are not, in any way, subject to the conclusions of this report.
|
§
|
The report was prepared by APSIS and no one, other than the consultants themselves, prepared the analyses and respective conclusions.
|
§
|
In this report, one assumes that the information received from third parties is correct and that the sources thereof are contained in this report.
|
§
|
To the best knowledge and credit of the consultants, the analyses, opinions and conclusions presented herein are based on data, diligence, research and surveys that are true and correct.
|
§
|
APSIS assumes full liability for the area of Appraisal Engineering, including implicit appraisals, in the exercise its honorable duties, primarily established in the appropriate laws, codes or regulations.
|
§
|
For projection purposes, we started with the premise of the inexistence of liens or encumbrances of any nature, whether judicial or extrajudicial, affecting the asset subject to the work in question, other than those listed in this report.
|
§
|
This Report meets the specifications and criteria established by the standards of the Brazilian Association of Technical Standards (ABNT) and by USPAP (Uniform Standards of Professional Appraisal Practice), in addition to the requirements imposed by different bodies, such as: the Treasury Department, Central Bank, Bank of Brazil, CVM (Securities and Exchange Commission), SUSEP (Private Insurance Superintendence), etc.
|
§
|
The report presents all the restrictive conditions imposed by the methodologies adopted, which affect the analyses, opinions and conclusions contained in the same.
|
§
|
APSIS states that it does not have any direct or indirect interests in the applicant and investees, in their respective controllers, or in the operation, there being no relevant circumstances which may characterize a conflict or communion of interests, whether potential or current, towards the issuance of this Appraisal Report.
|
§
|
In the course of our work, the controllers and managers of the applicant and appraised company did not guide, restrict, hinder or perform any acts, which have or may have compromised access to, use or knowledge of information, property, documents or work methodologies relevant to the quality of our conclusions.
|
3.
|
RESPONSABILITY LIMITS
|
§
|
To prepare this report, APSIS used historic data and information audited by third parties or non-audited, and projected non-audited data supplied in writing or verbally by the company’s management or obtained from the sources mentioned. Therefore, after having assessed the information and data obtained and found them consistent, APSIS assumed them as true and correct for this report, not having, nevertheless, any responsabilities with regards to their truthfulness.
|
§
|
The scope of this work did not include audit of financial statements or revision of the works performed by its auditors.
|
§
|
Our work was developed for the exclusive use of the applicant and its partners, aiming at the already described objective. Therefore, this report must not be published, circulated, copied, disclosed or used for purposes other than the aforementioned, without the prior and written approval of APSIS.
|
§
|
We point out that understanding of this report’s conclusion will be achieved by reading it and its attachments thoroughly. Therefore, one should not draw conclusions from a partial reading.
|
§
|
We are not liable for occasional losses to the applicant, its shareholders, directors, creditors or to other parties as a result of the use of data and information supplied by the company and comprised in this report.
|
§
|
The analyses and conclusions contained herein are based on several premises, held as of this date, of future operational projections, such as: market values, revenues, taxes, investments, operating margins, etc. Thus, future results may differ from any forecast or estimate contained in this report.
|
§
|
This valuation does not reflect events, and their respective impacts, occurred after the date of issuance of this report.
|
4.
|
VALUATION METHODOLOGY
|
|
§
|
Reading and analysis of the companies’ balance sheets.
|
|
§
|
Analysis of asset and liability accounts registered on the company’s balance sheet, aiming at identifying accounts that are subject to adjustments, as well as calculations and their probable market values.
|
|
§
|
Adjustments of inventories through their market value.
|
|
§
|
Adjustment of the companies’ fixed assets through their respective market values on the basis of calculations performed by APSIS.
|
|
§
|
Adjustment of the value of contingencies.
|
|
§
|
Calculation of the market value of the company’s net equity.
|
5.
|
COMPANY’S PROFILE
|
|
·
|
Acquisition, storage, handling, transportation and trading of butane, propane and other gases that are also liquefiable;
|
|
·
|
Import and export of butane and propane gas and any other gases that are also liquefiable;
|
|
·
|
Research, construction, acquisition, verification, lease, sale and other commercial operations over any and all procedures, machinery, equipment, fixtures and fittings for the gas industry and consumption of gaseous fuels, including registration, introduction and exploitation of patents, industrial and commercial methods and processes, and services;
|
|
·
|
Performance of works and installations related to the use of combustible gases, as well as maintenance and repairs.
|
6.
|
GENERAL VALUATION CRITERIA
|
ACCOUNT GROUP
|
ASSUMPTIONS
|
VALUATION CRITERIA
|
GENERAL
|
Accounts whose value is below BRL 30 000 were not analyzed, with the book value being kept, except for those accounts that were consolidated in any particular group.
|
Market value identical to book value.
|
CASH AND CASH EQUIVALENTS
|
Represented by:
• Cash
• Bank Account Movement
• Financial Investments
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
TRADE ACCOUNTS RECEIVABLE
|
Represented by:
• Accounts receivable from customers, net of provision of doubtful receivables.
• No interest embedded in credits receivable.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
INVENTORIES
|
Substantially represented by gas inventories.
|
Adjusted to the market value on the basis of the selling price net of taxes and trading expenses.
|
ACCOUNT GROUP
|
ASSUMPTIONS
|
VALUATION CRITERIA
|
RECOVERABLE TAXES
|
Substantially represented by PIS and COFINS recoverable.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
DEFERRED INCOME AND SOCIAL CONTRIBUTION TAXES
|
Represented by tax credits originating from tax losses and the negative bases of social contribution and tax effects of adjustments to market value.
|
Adjusted for the tax effects of IT/SC (Income Tax/Social Contribution) on capital gains.
Tax credits originating from tax losses and the negative base of social contribution were not booked due to the company’s historical losses in conjunction with the purchaser's intention to incorporate the company.
|
ADVANCES TO SUPPLIERS AND EMPLOYEES
|
Represented by several advances made to suppliers and employees.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
PREPAID EXPENSES
|
Represented by insurance costs, which, in case of cancellation, shall be refunded.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
ESCROW DEPOSITS
|
Represented by guarantee deposits.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
TRANSPORT EQUIPMENT, MACHINERY AND GAS INSTALLATIONS AT CUSTOMERS’ PLACE
|
Specific valuation reports.
|
Market value.
|
OTHER FIXED ASSETS
|
Buildings, Furniture and Appliances, Facilities, IT Equipment, Equipment in Warehouses - Assets of little relevance to the business.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
ACCOUNT GROUP
|
ASSUMPTIONS
|
VALUATION CRITERIA
|
TRADE PAYABLES
|
Amounts payable to suppliers whose payments occur at very short term.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
SALARIES AND RELATED CHARGES
|
Represented by the balance of salaries, provision for vacation and 13th salary, including related charges.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
TAXES PAYABLE
|
Substantially represented by:
• ICMS
• IRRF
• ISS
• PIS
• COFINS
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
OTHER ACCOUNTS PAYABLE
|
Substantially represented by the estimated provision for environmental liabilities.
|
Market value identical to book value, as it did not present a relevant adjustment to market value.
|
PROVISION FOR CONTINGENCIES
|
Represented by the contingencies considered by management in conjunction with its legal counsel with a degree of probable and possible risk.
|
Adjusted.
|
NET EQUITY
|
Represented by:
• Capital Share
• Accumulated Losses
• Adjustments to Market Value
|
Adjusted for capital gains
|
7.
|
VALUATION OF REPSOL’S NET EQUITY AT MARKET PRICE
|
8.
|
VALUE OF REPSOL’S NET EQUITY AT MARKET PRICE
|
REPSOL GÁS BRASIL S.A.
|
FINANCIAL STATEMENT
|
||
BALANCE SHEET – (IN BRL)
|
BALANCE AS OF
10/20/2011
|
MARKET
ADJUSTMENTS
|
ADJUSTED
BALANCE
|
CURRENT ASSETS
|
8.876.592,06
|
192.449,36
|
9.069.041,42
|
NON-CURRENT ASSETS
|
17.361.272,68
|
4.929.920,66
|
22.291.193,34
|
OTHER NON-CURRENT ASSETS
|
266.266,56
|
–
|
266.266,56
|
FIXED ASSETS
|
17.095.006,12
|
4.929.920,66
|
22.024.926,78
|
TOTAL ASSETS
|
26.237.864,74
|
5.122.370,02
|
31.360.234,76
|
CURRENT LIABILITIES
|
5.426.447,62
|
–
|
5.426.447,62
|
NON-CURRENT LIABILITIES
|
547.247,99
|
2.132.647,62
|
2.679.895,61
|
EQUITY
|
20.264.169,13
|
2.989.722,40
|
23.253.891,53
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
26.237.864,74
|
5.122.370,02
|
31.360.234,76
|
Total number of shares
|
92.742.800
|
||
Equity value per share
|
BRL 0,2507353
|
9.
|
CONCLUSION
|
Director
|
Project Manager
|
10.
|
LIST OF ATTACHMENTS
|
|
1.
|
VALUATION CALCULATIONS
|
|
2.
|
GLOSSARY AND APSIS’S PROFILE
|
RIO DE JANEIRO – RJ
Rua da Assembleia, nº. 35, 12º andar
Centro, CEP: 20011-001
Tel.: + 55 21 2212.6850 Fax: + 55 21 2212.6851
|
SÃO PAULO – SP
Av. Angélica, nº 2.503, Conj. 42
Consolação, CEP: 01227-200
Tel.: + 55 11 3666.8448 Fax: + 55 11 3662.5722
|
ATTACHMENT 1 |
-------------------------------------------------------------------------------- BALANCE SHEET - (IN BRL) BALANCE AS OF MARKET ADJUSTED 10/20/2011 ADJUSTMENTS BALANCE -------------------------------------------------------------------------------- CURRENT ASSETS 8.876.592,06 192.449,36 9.069.041,42 -------------------------------------------------------------------------------- Cash and cash equivalents 2.150.799,39 - 2.150.799,39 Trade accounts receivable 2.875.395,22 - 2.875.395,22 Inventories 802.554,37 192.449,36 995.003,73 Recoverable taxes 1.091.656,16 - 1.091.656,16 Advances to suppliers 1.596.227,00 - 1.596.227,00 Advances to employees 324.035,43 - 324.035,43 Prepaid expenses 35.924,49 - 35.924,49 -------------------------------------------------------------------------------- NON-CURRENT ASSETS 17.361.272,68 4.929.920,66 22.291.193,34 -------------------------------------------------------------------------------- Escrow deposits 266.266,56 - 266.266,56 -------------------------------------------------------------------------------- Fixed assets 17.095.006,12 4.929.920,66 22.024.926,78 -------------------------------------------------------------------------------- TOTAL ASSETS 26.237.864,74 5.122.370,02 31.360.234,76 -------------------------------------------------------------------------------- CURRENT LIABILITIES 5.426.447,62 - 5.426.447,62 -------------------------------------------------------------------------------- Trade payables 3.838.070,48 - 3.838.070,48 Salaries and related charges 1.521.152,59 - 1.521.152,59 Taxes payable 60.934,80 - 60.934,80 Other accounts payable 6.289,75 - 6.289,75 -------------------------------------------------------------------------------- NON-CURRENT LIABILITIES 547.247,99 2.132.647,62 2.679.895,61 -------------------------------------------------------------------------------- Provision for contingencies 547.247,99 592.487,60 1.139.735,59 -------------------------------------------------------------------------------- NET EQUITY 20.264.169,13 2.989.722,40 23.253.891,53 -------------------------------------------------------------------------------- Share Capital 92.742.800,00 - 92.742.800,00 Accumulated losses (72.478.630,87) - (72.478.630,87) Adjustments to market value - 2.989.722,40 2.989.722,40 -------------------------------------------------------------------------------- TOTAL LIABILITIES AND SHAREHOLDERS EQUITY 26.237.864,74 5.122.370,02 31.360.234,76 -------------------------------------------------------------------------------- |
ATTACHMENT 2 |
ABL -- Gross Leasable Area ABNT -- Brazilian Technical Standards Association Allocated Codes -- serial number (grades or weights) to differentiate the quality features of properties. Allotment - subdivision of a tract of land into lots for buildings with the opening of new thoroughfares, or the extension, modification or expansion of existing ones. Amortization -- systematic allocation of the depreciable value of an asset over its useful life. Apparent Age - estimated age of a property according to its characteristics and conservation status at the time of inspection. Asset -- a resource controlled by the entity as a result of past events from which future economic benefits are expected for the entity. Asset Approach -- valuation of companies where all assets (including those not accounted for) have their values adjusted to the market. Also known as market net equity. Base Date - specific date (day, month and year) of application of the assessment value. Basic Infrastructure -- urban rainwater drainage equipment, street lighting, sewage system, drinking water, public and home electricity supply and access routes. BDI -- a percentage that indicates the benefits and overhead costs applied to the direct cost of construction. Best Use of the Property - the most economically appropriate use of a certain property according to its characteristics and surroundings, respecting legal limitations. Beta -- a systematic risk measure of a share; price trend of a particular share to be correlated with changes in a given index. Book Value - the value at which an asset or liability is recognized on the balance sheet. Building Standard - the quality of the improvements according to the specifications of design, materials, workmanship and performance effectively used in construction. Business Combination - union of separate entities or businesses producing financial statements of a single reporting entity. Transaction or other event by which an acquirer obtains control of one or more businesses, regardless of the legal form of operation. Business Risk - uncertainty of realization of expected future returns of the business resulting from factors other than financial leverage. CAPEX (Capital Expenditure) -- fixed asset investments. Capitalization - conversion of a simple period of economic benefits into value. CAPM (Capital Asset Pricing Model) -- model in which the capital cost for any share or lot of shares equals the risk free rate plus risk premium provided by the systematic risk of the share or lot of shares under investigation. Generally used to calculate the Cost of Equity or the Cost of Shareholder Capital. Capitalization Rate - any divisor used to convert economic benefits into value in a single period. Capital Structure - composition of a company's invested capital, between own capital (equity) and third-party capital (debt). Cash Flow - cash generated by an asset, group of assets or business during a given period of time. Usually the term is supplemented by a qualification referring to the context (operating, non-operating, etc...). 1 |
Cash Flow on Invested Capital - cash flow generated by the company to be reverted to lenders (interest and amortizations) and shareholders (dividends) after consideration of cost and operating expenses and capital investments. Cash-Generating Unit - smallest identifiable group of assets generating cash inflows that are largely independent on inputs generated by other assets or groups of assets. Casualty - an event that causes financial loss. Company -- commercial or industrial entity, service provider or investment entity holding economic activities. Conservation Status - physical status of an asset in result of its maintenance. Control - power to direct the strategic policy and administrative management of a company. Control Premium -- value or percentage of the pro-rata value of a lot of controlling shares over the pro-rata value of non-controlling shares, which reflect the control power. Cost - the total direct and indirect costs necessary for production, maintenance or acquisition of an asset at a particular time and situation. Cost of Capital - Expected rate of return required by the market as an attraction to certain investment funds. CPC - Accounting Pronouncements Committee. Current Value -- value replacement with a new value depreciated as a result of the physical state the property is in. CVM - Securities and Exchange Commission. Damage - damage caused to others by the occurrence of flaws, defects, accidents and crimes, among others. Data Treatment - application of operations to express, in relative terms, the attribute differences between the market data and data of the property being assessed. Date of Issue - closing date of the valuation report, when conclusions are conveyed to the client. DCF (Discounted Cash Flow) - discounted cash flow. D [and] A - depreciation and amortization. Dependent Variable - variable to be explained by the independent ones. Depreciable Value - cost of the asset, or other amount that substitutes such cost (financial statements), less its residual value Depreciation - systematic allocation of the depreciable value of an asset during its useful life. Dichotomous Variable - variable that assumes only two values. Direct Production Cost - spending on inputs, including labor, in the production of goods. Discount for Lack of Control - value or percentage deducted from the pro-rata value of 100% of the value of a company that reflects the absence of part or all of the control. 2 |
Discount for Lack of Liquidity - value or percentage deducted from the pro-rata value of 100% of the value of a company that reflects the lack of liquidity. Discount Rate - any divisor used to convert a flow of future economic benefits into present value. Drivers - value drivers or key variables. EBIT (Earnings before Interest and Taxes) - earnings before interest and taxes. EBITDA (Earnings before Interest, Taxes, Depreciation and Amortization) - earnings before interest, taxes, depreciation and amortization. Economic Benefits -- benefits such as revenue, net profit, net cash flow, etc. Efficient Use -- that which is recommendable and technically possible for the location on a reference date, among the various uses permitted by the applicable law, observing surrounding marketing trends. Electrical Damage Value - estimated cost of the repair or replacement of parts, when the property suffers electrical damage. Values are tabulated in percentages of the Replacement Value and have been calculated through the study of equipment manuals and the expertise in corrective maintenance of Apsis technicians. Enterprise - set of properties capable of producing revenue through marketing or economic exploitation. It can be: real estate (e.g. subdivision, commercial / residential buildings), real-estate based (e.g., hotel, shopping mall, theme parks), industrial or rural. Enterprise Value - economic value of the company. Equity Value - economic value of the equity. Equivalent Construction Area -- constructed area on which the unit cost equivalence of corresponding construction is applied, according to ABNT postulates. Equivalent Depth - numerical result of the division of a lot area by its main projected front. Expertise - technical activity performed by a professional with specific expertise to investigate and clarify facts, check the status of property, investigate the causes that motivated a particular event, appraise assets, their costs, results or rights. Facilities - set of materials, systems, networks, equipment and operational support services for a single machine, production line or plant, according to the degree of aggregation. Fair Market Value - value at which an asset could have its ownership exchanged between a potential seller and a potential buyer, when both parties have reasonable knowledge of relevant facts and neither is under pressure to do so. Fair Value Less Cost to Sell - value that can be obtained from the sale of an asset or cash-generating unit less sale expenses, in a transaction between knowledgeable, willing and uninterested parties. FCFF (Free Cash Flow to Firm) - Free cash flow to firm, or unlevered free cash flow. Financial Lease - that which substantially transfers all the risks and benefits related to the ownership of the asset, which may or may not eventually be transferred. Leases that are not financial leases are classified as operating leases. Fixed Asset -- tangible asset available for use in the production or supply of goods or services, in third-party leasing, investments, or for management purposes, expected to be used for more than one accounting period. Flaw - anomaly that affects the performance of products and services, or makes them inadequate to the purposes intended, causing inconvenience or material loss to the consumer. 3 |
Forced Liquidation - condition on the possibility of a compulsory sale or in a shorter period than the average absorption by the market. Free Float - percentage of outstanding shares on the company's total capital. Frontage - horizontal projection of the line dividing the property and the access road; measurement of the front of a building. Goodwill -- see Goodwill based on the expectation of future profitability (goodwill) . Homogenization - treatment of observed prices by application of mathematical transformations that express, in relative terms, the differences between market data attributes and those of the property assessed. Homogenized Area -- useful or private area, or built with mathematical treatments for valuation purposes, according to criteria based on the real estate market. IAS (International Accounting Standards) - International Accounting Standards. IASB (International Accounting Standards Board) - International Accounting Standards Board. Ideal Fraction - percentage owned by each of the buyers (tenants) of the land and of the building's common items. IFRS (International Financial Reporting Standards) - International Financial Reporting Standards, a set of international accounting pronouncements published and reviewed by the IASB. Impairment - see Losses on devaluation Impairment Losses (impairment) - book value of the asset that exceeds, in the case of stocks, its selling price less the cost to complete it and expense of selling it; or, in the case of other assets, their fair value less expenditure for sale. Income Approach -- valuation method for converting the present value of expected economic benefits. Independent Variables - variables that provide a logical content to the formation of the value of the property subject to the assessment. Indirect Production Cost - administrative and financial costs, benefits and other liens and charges necessary for the production of goods. Influence Point - atypical point that, when removed from the sample, significantly changes the estimated parameters or the linear structure of the model. Insurance - risk transfer guaranteed by contract whereby one party undertakes, subject to payment of premium, to indemnify another for the occurrence of casualties covered under the policy. Insurance Value - value at which an insurance company assumes the risks, and does not apply to the land and foundations, except in special cases. Intangible Asset - identifiable non-monetary asset without physical substance. This asset is identifiable when: it is separable, i.e., capable of being separated or divided from the entity and sold, transferred, licensed, leased or exchanged, either alone or together with the related contract, asset or liability; or originates from contractual rights or other legal rights regardless of their being transferred, separable from the entity or from other rights and obligations. Internal Rate of Return - discount rate where the present value of future cash flow is equivalent to the cost of investment. 4 |
International Accounting Standards - standards and interpretations adopted by the IASB. They include: International Financial Reporting Standards (IFRS) International Accounting Standards (IAS) and interpretations developed by the Interpretation Committee on International Financial Reporting Standards (IFRIC) or by the former Standing Interpretations Committee (SIC). Invested Capital -- the sum of own capital and third-party capital invested in a company. Third-party capital is usually related to debt with interest (short and long-term) and must be specified within the context of the valuation. Investment Property - property (land, building or building part, or both) held by the owner or lessee under the lease, both to receive payment of rent and for capital appreciation or both, other than for: use in the production or supply of goods or services, as well as for administrative purposes. Investment Value - value for a particular investor based on individual interests in the property in question. In the case of business valuation, this value can be analyzed by different situations, such as the synergy with other companies of an investor, risk perceptions, future performance and tax planning. Key Money - amount paid by the prospective tenant for signature or transfer of the lease contract, as compensation for the point of sale. Key Variables - variables that, a priori, and traditionally have been important for the formation of property value. Levered Beta -- beta value reflecting the debt in capital structure. Liability - present obligation that arises from past events, whereby it is hoped that the settlement thereof will result in the inflow of funds from the entity embodying economic benefits. Liquidation Value - value of a property offered for sale on the market outside the normal process, i.e. one that would be established if the property were offered for sale separately, taking into account the costs involved and the discount required for a sale in a reduced period. Liquidity - ability to rapidly convert certain assets into cash or into the payment of a certain debt. Market Approach -- valuation method in which multiple comparisons derived from the sales price of similar assets are adopted. Market Data - set of information collected on the market related to a particular property. Marketing Factor - the ratio between the market value of an asset and its reproduction cost less depreciation or replacement cost, which may be higher or lower than 1 (one). Market Research - set of activities for identification, investigation, collection, selection, processing, analysis and interpretation of results on market data. Maximum Insurance Value - maximum value of the property for which it is recommendable to insure it. This criterion establishes that the property whose depreciation is greater than 50% should have its Maximum Insurance Value equivalent to twice as much as the Current Value; and the property whose depreciation is with less than 50% should have its Maximum Insurance Value equivalent to the Replacement Value. Multiple - market value of a company, share or invested capital, divided by a valuation measurement of the company (EBITDA, income, customer volume, etc...). Net Debt - cash and cash equivalents, net position in derivatives, short-term and long-term financial debts, dividends receivable and payable, receivables and payables related to debentures, 5 |
short-term and long-term deficits with pension funds, provisions, and other credits and obligations to related parties, including subscription bonus. Non-Operating Assets - those not directly related to the company's operations (may or may not generate revenue) and that can be disposed of without detriment to its business. Null hypothesis in a regression model -- hypothesis in which one or a set of independent variables involved in the regression model are not important to explain the variation of the phenomenon in relation to a pre-established significance level. Operating Assets -- assets that are basic to the company's operations. Operating Lease -- that which does not substantially transfer all the risks and benefits incidental to the ownership of the asset. Leases that are not operating leases are classified as financial leases. Parent Company - an entity that has one or more subsidiaries. Perpetual Value - value at the end of the projective period to be added on the cash flow. Point of Sale - intangible asset that adds value to commercial property, due to its location and expected commercial exploitation. Population - total market data of the segment to be analyzed. Premium for Expected Future Profitability (goodwill) -- future economic benefits arising from assets not capable of being individually identified or separately recognized. Present Value - the estimated present value of discounted net cash flows in the normal course of business. Price - the amount by which a transaction is performed involving a property, a product or the right thereto. Private Area -- useful area plus building blocks (such as walls, pillars, etc.) and elevator hallway (in specific cases). Property -- something of value, subject to use, or that may be the object of a right, which integrates an equity. Qualitative Variables - variables that cannot be measured or counted, only ordered or ranked, according to attributes inherent to the property (e.g., building standard, conservation status and quality of the soil). Quantitative Variables - variables that can be measured or counted (e.g., private area, number of bedrooms and parking spaces). Range for Real Estate Valuations -- range in the vicinity of the point estimator adopted in the valuation within which to arbitrate the value of the property provided it is justified by the existence of features that are not contemplated in the model. Re (Cost of Equity) - return required by shareholders for the capital invested. Real Estate - property, consisting of land and any improvements incorporated thereto. Can be classified as urban or rural, depending on its location, use or to its highest and best use. Recoverable Value - the highest fair value of an asset (or cash-generating unit) minus the cost of sales compared with its value in use. Rd (Cost of Debt) - a measure of the amount paid for the capital earned from third parties, in the form of loans, financing, market funding, among others. Reference Real Estate -- market data with features comparable to the property assessed. 6 |
Regression Model - the model used to represent a specific phenomenon, based on a sample,considering the various influencing characteristics. Remaining Life -- Property's remaining life. Replacement Cost -- a property's reproduction cost less depreciation with the same function and features comparable to the property assessed. Replacement Value for New - value based on what the property would cost (usually in relation to current market prices) to be replaced with or substituted by a new, equal or similar property. Reproduction Cost - expense required for the exact duplication of a property, regardless of any depreciation. Reproduction Cost Less Depreciation -- a property's reproduction cost less depreciation, considering the state it is in. Residual Value - value of new or used asset projected for a date limited to that in which it becomes scrap, considering its being in operation during the period. Residual Value of an Asset -- estimated value that the entity would obtain at present with the sale of the asset, after deducting the estimated costs thereof, if the asset were already at the expected age and condition at the end of its useful life. Sample -- set of market data representative of a population. Scrap Value - market value of a property's reusable materials in disabling conditions, without their being used for production purposes. Shareholders' Equity at Market Prices - see Assets Approach. Statistical Inference - part of statistical science that allows drawing conclusions about the population from a sample. Subsidiary - entity, including that with no legal character, such as an association, controlled by another entity (known as the parent company). Supporting Documentation - documentation raised and provided by the client on which the report premises are based. Survey - evidence of local events through insightful observations in a property and of the factors and conditions that constitute or influence it. Tangible Asset - physically existing asset, such as land, building, machinery, equipment, furniture and tools. Technical Report - detailed report or technical clarification issued by a legally qualified and trained professional on a specific subject. Total Construction Area -- resulting from the sum of the real private area and the common area allocated to an independent unit, defined according to ABNT. Urbanizable Land - land eligible to receive urban infrastructure works aiming at its efficient use, by means of the subdivision, split or implementation of a business. Useful Area -- real private area subtracted from the area occupied by walls and other building blocks that prevent or hinder its use. Useful Economic Life - the period in which an asset is expected to be available for use, or the number of production or similar units expected to be obtained from the asset by the entity. 7 |
Valuation -- act or process of determining the value of an asset. Valuation Methodology - one or more approaches used in developing evaluative calculations for the indication of the value of an asset. Value at Risk - representative value of the share of the property one wishes to insure and that may correspond to the maximum insurable value. Value in Use - value of a property in operating conditions in its present state, such as the useful part of an industry, including, where relevant, the costs of design, packaging, taxes, freight and installation. Value Plan - the graphic representation or listing of generic square meter values of land or of the real estate on the same date. WACC (Weighted Average Cost of Capital) - model in which capital cost is determined by the weighted average of the market value of capital structure components (own and others). 8 |
ULTRAPAR HOLDINGS INC.
|
|||
By:
|
/s/ André Covre
|
||
Name:
|
André Covre
|
||
Title:
|
Chief Financial and Investor Relations Officer
|