Form
20-F
|
X
|
Form
40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Market
announcement dated May 13th, 2009 regarding
the Company’s financial
statements related to the quarters ending March 31st, June 30th, September 30th and December 31st,
2008
|
ULTRAPAR
PARTICIPAÇÕES S.A.
Publicly
Traded Company
CNPJ
Nº 33.256.439/0001-39
|
André Covre
Chief
Financial and Investor Relations Officer
Ultrapar Participações
S.A.
|
ULTRAPAR PARTICIPAÇÕES S/A
|
||||||||||
CONSOLIDATED BALANCE
SHEET
|
||||||||||
in thousands of
R$
|
||||||||||
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||
ASSETS
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
||||||||||||||||||||||||
Cash and cash
equivalents
|
2,364,732 | 2,723,711 | 2,539,829 | 2,124,603 | 2,365,449 | 2,726,731 | 2,540,152 | 2,126,427 | ||||||||||||||||||||||||
Trade
accounts receivable
|
1,190,152 | 1,458,365 | 1,547,656 | 1,429,311 | 1,190,152 | 1,458,365 | 1,547,656 | 1,429,311 | ||||||||||||||||||||||||
Inventories
|
714,127 | 664,560 | 855,952 | 1,033,756 | 714,127 | 664,560 | 855,952 | 1,033,756 | ||||||||||||||||||||||||
Other
|
1,068,681 | 314,474 | 415,055 | 548,501 | 1,065,710 | 312,943 | 414,494 | 546,316 | ||||||||||||||||||||||||
CURRENT
ASSETS
|
5,337,692 | 5,161,110 | 5,358,492 | 5,136,171 | 5,335,438 | 5,162,599 | 5,358,254 | 5,135,810 | ||||||||||||||||||||||||
Investments
|
47,029 | 47,100 | 20,736 | 39,505 | 47,823 | 48,331 | 22,291 | 33,981 | ||||||||||||||||||||||||
Property,
plant and equipment
|
2,422,616 | 2,566,202 | 2,757,771 | 3,173,174 | 2,982,423 | 3,112,507 | 3,295,564 | 3,726,090 | ||||||||||||||||||||||||
Deferred
charges
|
576,447 | 569,191 | 557,901 | 513,575 | 61,601 | 68,768 | 66,586 | 15,604 | ||||||||||||||||||||||||
Long term
investments
|
120,210 | 120,605 | 30,164 | 7,193 | 120,210 | 120,605 | 30,164 | 7,193 | ||||||||||||||||||||||||
Other long
term assets
|
488,360 | 534,364 | 539,636 | 773,782 | 465,817 | 511,008 | 514,786 | 748,490 | ||||||||||||||||||||||||
LONG
TERM ASSETS
|
3,654,662 | 3,837,462 | 3,906,208 | 4,507,230 | 3,677,874 | 3,861,219 | 3,929,391 | 4,531,358 | ||||||||||||||||||||||||
TOTAL
ASSETS
|
8,992,354 | 8,998,572 | 9,264,700 | 9,643,401 | 9,013,312 | 9,023,818 | 9,287,645 | 9,667,168 | ||||||||||||||||||||||||
Law 6,404
|
Law
11,638
|
|||||||||||||||||||||||||||||||
2008
|
||||||||||||||||||||||||||||||||
LIABILITIES
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
||||||||||||||||||||||||
Loans and
financing
|
1,866,545 | 1,730,964 | 1,636,481 | 1,647,591 | 1,874,068 | 1,739,450 | 1,645,963 | 1,658,115 | ||||||||||||||||||||||||
Debentures
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Suppliers
|
428,975 | 478,993 | 586,344 | 613,404 | 429,217 | 479,154 | 586,452 | 614,201 | ||||||||||||||||||||||||
Payroll and
related charges
|
105,625 | 125,578 | 144,848 | 163,642 | 106,455 | 126,682 | 146,342 | 164,620 | ||||||||||||||||||||||||
Taxes
|
140,767 | 86,849 | 111,581 | 120,971 | 140,805 | 86,886 | 111,624 | 121,096 | ||||||||||||||||||||||||
Other
accounts payable
|
124,028 | 100,130 | 107,848 | 189,685 | 124,028 | 100,130 | 107,851 | 189,688 | ||||||||||||||||||||||||
CURRENT
LIABILITIES
|
2,665,940 | 2,522,514 | 2,587,102 | 2,735,292 | 2,674,573 | 2,532,302 | 2,598,232 | 2,747,720 | ||||||||||||||||||||||||
Loans
|
1,406,221 | 1,518,509 | 1,731,334 | 2,008,498 | 1,417,950 | 1,529,044 | 1,739,885 | 2,013,807 | ||||||||||||||||||||||||
Debentures
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Deferred
income tax
|
1,826 | 1,730 | 1,853 | 16,204 | 2,559 | 2,771 | 3,043 | 18,233 | ||||||||||||||||||||||||
Other
accounts payable
|
229,028 | 228,914 | 218,022 | 199,145 | 229,028 | 228,914 | 218,022 | 199,145 | ||||||||||||||||||||||||
LONG
TERM LIABILITIES
|
1,637,075 | 1,749,153 | 1,951,209 | 2,223,846 | 1,649,537 | 1,760,729 | 1,960,950 | 2,231,185 | ||||||||||||||||||||||||
MINORITY
INTEREST
|
35,334 | 36,509 | 37,987 | 38,191 | 35,330 | 36,505 | 37,983 | 38,187 | ||||||||||||||||||||||||
Capital
|
3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | 3,696,773 | ||||||||||||||||||||||||
Capital
Reserve
|
959 | 1,058 | 1,156 | 855 | 959 | 1,058 | 1,156 | 855 | ||||||||||||||||||||||||
Revaluation
reserve
|
11,307 | 10,973 | 10,613 | 10,280 | 11,307 | 10,973 | 10,613 | 10,280 | ||||||||||||||||||||||||
Profit
reserves
|
854,600 | 786,961 | 787,188 | 938,164 | 854,600 | 786,961 | 787,188 | 940,107 | ||||||||||||||||||||||||
Retained
earnings
|
90,366 | 194,631 | 192,672 | - | 89,785 | 200,488 | 203,621 | - | ||||||||||||||||||||||||
Valuation
adjustment
|
0 | 0 | 0 | - | (603 | ) | 802 | (13,060 | ) | (6,248 | ) | |||||||||||||||||||||
Currency
translation of foreign subsidiaries
|
0 | 0 | 0 | - | 1,052 | (2,773 | ) | 4,189 | 8,309 | |||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
4,654,005 | 4,690,396 | 4,688,402 | 4,646,072 | 4,653,873 | 4,694,282 | 4,690,480 | 4,650,076 | ||||||||||||||||||||||||
TOTAL
LIAB. AND STOCK. EQUITY
|
8,992,354 | 8,998,572 | 9,264,700 | 9,643,401 | 9,013,312 | 9,023,818 | 9,287,645 | 9,667,168 | ||||||||||||||||||||||||
CONSOLIDATED ULTRAPAR
PARTICIPAÇÕES
S/A
|
||||||||||||||
INCOME
STATEMENT
|
||||||||||||||
CORPORATE LAW - in
thousand dollars
|
1.736527065 | 1.656106905 | 1.66776517 | 2.277851937 | 1.736527065 | 1.656106905 | 1.66776517 | 2.277851937 | 1.834562769 | 1.834562769 | |||||||||||||||||||||||||||||||
Law 6,404
|
Law 11,638
|
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||||||||||
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
2008
|
2008
|
|||||||||||||||||||||||||||||||
NET
SALES
|
3,413,372 | 4,222,174 | 4,640,086 | 3,340,702 | 3,413,372 | 4,222,174 | 4,640,086 | 3,340,702 | 15,408,567 | 15,408,567 | ||||||||||||||||||||||||||||||
COST OF GOODS
SOLD
|
(3,144,928 | ) | (3,927,699 | ) | (4,319,862 | ) | (3,065,111 | ) | (3,144,928 | ) | (3,927,699 | ) | (4,319,862 | ) | (3,065,111 | ) | (14,255,346 | ) | (14,255,346 | ) | ||||||||||||||||||||
GROSS
PROFIT
|
268,443 | 294,476 | 320,224 | 275,591 | 268,443 | 294,476 | 320,224 | 275,591 | 1,153,221 | 1,153,221 | ||||||||||||||||||||||||||||||
OPERATING
EXPENSES
|
(192,784 | ) | (201,991 | ) | (215,848 | ) | (176,388 | ) | (192,156 | ) | (201,203 | ) | (214,626 | ) | (175,392 | ) | (780,058 | ) | (776,404 | ) | ||||||||||||||||||||
Selling
|
(77,779 | ) | (82,311 | ) | (93,237 | ) | (69,050 | ) | (77,779 | ) | (82,311 | ) | (93,237 | ) | (69,050 | ) | (318,421 | ) | (318,421 | ) | ||||||||||||||||||||
Administrative
Expenses
|
(76,519 | ) | (79,035 | ) | (82,131 | ) | (73,644 | ) | (74,706 | ) | (76,944 | ) | (79,556 | ) | (71,610 | ) | (309,879 | ) | (301,409 | ) | ||||||||||||||||||||
Depreciation
|
(38,486 | ) | (40,645 | ) | (40,481 | ) | (33,695 | ) | (39,670 | ) | (41,949 | ) | (41,835 | ) | (34,732 | ) | (151,758 | ) | (156,574 | ) | ||||||||||||||||||||
OTHER OPERATING
EXPENSES
|
3,990 | 6,045 | 2,403 | 513 | 3,990 | 6,045 | 2,403 | 513 | 12,055 | 12,055 | ||||||||||||||||||||||||||||||
OPERATING
INCOME
|
79,649 | 98,529 | 106,779 | 99,715 | 80,277 | 99,317 | 108,001 | 100,712 | 385,217 | 388,872 | ||||||||||||||||||||||||||||||
FINANCIAL
RESULTS
|
(21,449 | ) | (9,941 | ) | (14,705 | ) | (38,644 | ) | (21,418 | ) | (7,019 | ) | (12,663 | ) | (43,417 | ) | (90,626 | ) | (92,029 | ) | ||||||||||||||||||||
INCOME BEFORE TAXES AND PROFIT
SHARING
|
61,876 | 89,146 | 99,446 | 57,402 | 62,526 | 92,852 | 102,710 | 53,626 | 300,721 | 302,960 | ||||||||||||||||||||||||||||||
NET INCOME
|
51,873 | 62,745 | 69,974 | 33,945 | 52,101 | 66,264 | 73,148 | 29,879 | 211,503 | 212,732 | ||||||||||||||||||||||||||||||
EBITDA
|
128,260 | 149,533 | 157,469 | 145,269 | 130,073 | 151,625 | 160,045 | 147,302 | 579,917 | 588,388 | ||||||||||||||||||||||||||||||
ULTRAGAZ
|
||||||||||||||
INCOME
STATEMENT
|
||||||||||||||
in thousand of
US$
|
||||||||||||||
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
1.834562769
|
1.834562769
|
Law 6,404
|
Law 11,638
|
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||||||||||
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
2008
|
2008
|
|||||||||||||||||||||||||||||||
NET
SALES¹
|
429,471 | 515,443 | 549,957 | 361,195 | 429,471 | 515,443 | 549,957 | 361,195 | 1,820,251 | 1,820,251 | ||||||||||||||||||||||||||||||
Residential
|
269,936 | 315,925 | 330,105 | 226,442 | 269,936 | 315,925 | 330,105 | 226,442 | 1,121,953 | 1,121,953 | ||||||||||||||||||||||||||||||
Non-Residential
|
158,515 | 197,980 | 217,826 | 133,319 | 158,515 | 197,980 | 217,826 | 133,319 | 692,321 | 692,321 | ||||||||||||||||||||||||||||||
Utingás
|
1,020 | 1,538 | 2,026 | 1,435 | 1,020 | 1,538 | 2,026 | 1,435 | 5,977 | 5,977 | ||||||||||||||||||||||||||||||
COST OF GOODS
SOLD
|
(373,652 | ) | (446,158 | ) | (475,985 | ) | (314,696 | ) | (373,652 | ) | (446,158 | ) | (475,985 | ) | (314,696 | ) | (1,579,889 | ) | (1,579,889 | ) | ||||||||||||||||||||
GROSS
PROFIT
|
55,819 | 69,285 | 73,972 | 46,499 | 55,819 | 69,285 | 73,972 | 46,499 | 240,362 | 240,362 | ||||||||||||||||||||||||||||||
OPERATING
EXPENSES
|
(49,454 | ) | (54,370 | ) | (52,565 | ) | (37,208 | ) | (49,454 | ) | (54,370 | ) | (52,565 | ) | (37,208 | ) | (189,877 | ) | (189,877 | ) | ||||||||||||||||||||
Selling
|
(15,419 | ) | (18,768 | ) | (18,220 | ) | (13,329 | ) | (15,419 | ) | (18,768 | ) | (18,220 | ) | (13,329 | ) | (64,650 | ) | (64,650 | ) | ||||||||||||||||||||
Administrative
Expenses
|
(16,343 | ) | (16,818 | ) | (15,657 | ) | (10,771 | ) | (16,343 | ) | (16,818 | ) | (15,657 | ) | (10,771 | ) | (58,259 | ) | (58,259 | ) | ||||||||||||||||||||
Depreciation
|
(17,692 | ) | (18,784 | ) | (18,688 | ) | (13,108 | ) | (17,691 | ) | (18,784 | ) | (18,688 | ) | (13,108 | ) | (66,968 | ) | (66,968 | ) | ||||||||||||||||||||
OTHER OPERATING
EXPENSES
|
(624 | ) | (1,089 | ) | (465 | ) | (477 | ) | (624 | ) | (1,089 | ) | (465 | ) | (477 | ) | (2,588 | ) | (2,588 | ) | ||||||||||||||||||||
OPERATING
INCOME
|
5,741 | 13,826 | 20,942 | 8,814 | 5,741 | 13,826 | 20,942 | 8,814 | 47,898 | 47,898 | ||||||||||||||||||||||||||||||
EBITDA
|
23,433 | 32,610 | 39,631 | 21,922 | 23,433 | 32,610 | 39,631 | 21,922 | 114,866 | 114,866 | ||||||||||||||||||||||||||||||
IPIRANGA
|
||||||||||||||
INCOME
STATEMENT
|
||||||||||||||
in thousand
dollars
|
||||||||||||||
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
0
|
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
1.834562769
|
1.834562769
|
Law 6,404
|
Law 11,638
|
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||||||||||
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
2008
|
2008
|
|||||||||||||||||||||||||||||||
NET
SALES
|
2,707,872 | 3,383,760 | 3,739,130 | 2,692,984 | 2,707,872 | 3,383,760 | 3,739,130 | 2,692,984 | 12,360,640 | 12,360,640 | ||||||||||||||||||||||||||||||
NET
SALES OF THE FUELS DISTRIBUTION BUSINESS
|
2,696,977 | 3,382,934 | 3,725,232 | 2,679,335 | 2,696,977 | 3,382,934 | 3,725,232 | 2,679,335 | 12,320,001 | 12,320,001 | ||||||||||||||||||||||||||||||
GASOLINE
|
897,621 | 958,590 | 998,989 | 774,750 | 897,621 | 958,590 | 998,989 | 774,750 | 3,585,113 | 3,585,113 | ||||||||||||||||||||||||||||||
ETHANOL
|
146,639 | 166,547 | 189,728 | 165,620 | 146,639 | 166,547 | 189,728 | 165,620 | 667,267 | 667,267 | ||||||||||||||||||||||||||||||
NGV
|
37,458 | 40,886 | 44,778 | 32,522 | 37,458 | 40,886 | 44,778 | 32,522 | 153,453 | 153,453 | ||||||||||||||||||||||||||||||
DIESEL
|
1,509,918 | 1,980,153 | 2,117,850 | 1,445,923 | 1,509,918 | 1,980,153 | 2,117,850 | 1,445,923 | 6,937,367 | 6,937,367 | ||||||||||||||||||||||||||||||
FUEL OILS +
KEROSENE
|
30,097 | 32,097 | 34,798 | 18,485 | 30,097 | 32,097 | 34,798 | 18,485 | 112,048 | 112,048 | ||||||||||||||||||||||||||||||
LUBRICANTS AND
GREASES
|
63,441 | 79,620 | 78,906 | 64,358 | 63,441 | 79,620 | 78,906 | 64,358 | 283,566 | 283,566 | ||||||||||||||||||||||||||||||
OTHERS
|
11,803 | 125,041 | 260,183 | 177,677 | 11,803 | 125,041 | 260,183 | 177,677 | 581,186 | 581,186 | ||||||||||||||||||||||||||||||
COST OF GOODS
SOLD
|
(2,552,259 | ) | (3,212,852 | ) | (3,561,176 | ) | (2,546,290 | ) | (2,552,259 | ) | (3,212,852 | ) | (3,561,176 | ) | (2,546,290 | ) | (11,715,146 | ) | (11,715,146 | ) | ||||||||||||||||||||
GROSS
PROFIT
|
155,613 | 170,907 | 177,953 | 146,694 | 155,613 | 170,907 | 177,953 | 146,694 | 645,494 | 645,494 | ||||||||||||||||||||||||||||||
GROSS
PROFIT OF THE FUELS DISTRIBUTION BUSINESS
|
146,401 | 161,390 | 167,835 | 131,518 | 146,401 | 161,390 | 167,835 | 131,518 | 600,142 | 600,142 | ||||||||||||||||||||||||||||||
OPERATING
EXPENSES
|
(95,726 | ) | (92,987 | ) | (107,011 | ) | (83,316 | ) | (95,131 | ) | (92,227 | ) | (105,821 | ) | (82,349 | ) | (375,281 | ) | (371,750 | ) | ||||||||||||||||||||
Selling
|
(49,523 | ) | (48,112 | ) | (58,874 | ) | (42,296 | ) | (49,523 | ) | (48,112 | ) | (58,874 | ) | (42,296 | ) | (196,346 | ) | (196,346 | ) | ||||||||||||||||||||
Administrative
Expenses
|
(34,139 | ) | (32,237 | ) | (35,488 | ) | (30,835 | ) | (33,004 | ) | (30,886 | ) | (33,701 | ) | (29,430 | ) | (131,964 | ) | (126,300 | ) | ||||||||||||||||||||
Depreciation
|
(12,063 | ) | (12,637 | ) | (12,649 | ) | (10,185 | ) | (12,604 | ) | (13,229 | ) | (13,246 | ) | (10,624 | ) | (46,972 | ) | (49,104 | ) | ||||||||||||||||||||
OTHER OPERATING
EXPENSES
|
1,523 | 1,485 | 2,451 | 1,896 | 1,523 | 1,485 | 2,451 | 1,896 | 7,364 | 7,364 | ||||||||||||||||||||||||||||||
OPERATING
INCOME
|
61,411 | 79,406 | 73,393 | 65,273 | 62,006 | 80,165 | 74,583 | 66,240 | 277,576 | 281,108 | ||||||||||||||||||||||||||||||
EBITDA
|
73,644 | 91,458 | 85,262 | 75,169 | 74,779 | 92,809 | 87,049 | 76,575 | 323,113 | 328,776 | ||||||||||||||||||||||||||||||
EBITDA
OF THE FUELS DISTRIBUTION BUSINESS
|
64,575 | 82,108 | 74,682 | 58,660 | 65,710 | 83,459 | 76,466 | 60,065 | 275,970 | 281,633 | ||||||||||||||||||||||||||||||
INCOME CORRESPONDING TO EMPLOYEES
STATUTORY INTEREST
|
704 | 1,606 | 1,849 | 1,092 | 704 | 1,606 | 1,849 | 1,092 | 5,152 | 5,152 | ||||||||||||||||||||||||||||||
OXITENO
|
||||||||||||||
INCOME
STATEMENT
|
||||||||||||||
in thousand
dollars
|
||||||||||||||
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
1.736527065
|
1.656106905
|
1.66776517
|
2.277851937
|
1.834562769
|
1.834562769
|
Law 6,404
|
Law 11,638
|
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||||||||||
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
2008
|
2008
|
|||||||||||||||||||||||||||||||
NET
SALES
|
239,873 | 270,062 | 295,961 | 249,680 | 239,873 | 270,062 | 295,961 | 249,680 | 1,049,910 | 1,049,910 | ||||||||||||||||||||||||||||||
DOMESTIC
MARKET
|
173,893 | 186,888 | 211,240 | 175,959 | 173,893 | 186,888 | 211,240 | 175,959 | 743,820 | 743,820 | ||||||||||||||||||||||||||||||
.
Polyester
|
10,337 | 5,755 | 4,244 | 5,343 | 10,337 | 5,755 | 4,244 | 5,343 | 25,472 | 25,472 | ||||||||||||||||||||||||||||||
.
Specialty Chemicals
|
163,556 | 181,132 | 206,996 | 170,616 | 163,556 | 181,132 | 206,996 | 170,616 | 718,347 | 718,347 | ||||||||||||||||||||||||||||||
FOREIGN
MARKET
|
65,979 | 83,174 | 84,721 | 73,721 | 65,979 | 83,174 | 84,721 | 73,721 | 306,090 | 306,090 | ||||||||||||||||||||||||||||||
.
Glycols
|
9,881 | 9,334 | 19,219 | 12,027 | 9,881 | 9,334 | 19,219 | 12,027 | 50,184 | 50,184 | ||||||||||||||||||||||||||||||
.
Specialty Chemicals
|
56,099 | 73,840 | 65,502 | 61,694 | 56,099 | 73,840 | 65,502 | 61,694 | 255,906 | 255,906 | ||||||||||||||||||||||||||||||
COST OF GOODS
SOLD
|
(193,346 | ) | (226,848 | ) | (241,174 | ) | (181,379 | ) | (193,346 | ) | (226,848 | ) | (241,174 | ) | (181,379 | ) | (832,247 | ) | (832,247 | ) | ||||||||||||||||||||
- Variable
Cost
|
(169,348 | ) | (197,097 | ) | (211,984 | ) | (153,574 | ) | (169,348 | ) | (197,097 | ) | (211,984 | ) | (153,574 | ) | (721,616 | ) | (721,616 | ) | ||||||||||||||||||||
.
Ethylene
|
(71,144 | ) | (77,409 | ) | (88,719 | ) | (55,695 | ) | (71,144 | ) | (77,409 | ) | (88,719 | ) | (55,695 | ) | (287,027 | ) | (287,027 | ) | ||||||||||||||||||||
.
Others
|
(98,205 | ) | (119,688 | ) | (123,265 | ) | (97,879 | ) | (98,205 | ) | (119,688 | ) | (123,265 | ) | (97,879 | ) | (434,589 | ) | (434,589 | ) | ||||||||||||||||||||
- Fixed
Cost
|
(18,158 | ) | (23,613 | ) | (22,953 | ) | (20,334 | ) | (18,158 | ) | (23,613 | ) | (22,953 | ) | (20,334 | ) | (84,616 | ) | (84,616 | ) | ||||||||||||||||||||
-
Depreciation
|
(5,840 | ) | (6,138 | ) | (6,237 | ) | (7,472 | ) | (5,840 | ) | (6,138 | ) | (6,237 | ) | (7,472 | ) | (26,015 | ) | (26,015 | ) | ||||||||||||||||||||
GROSS
PROFIT
|
46,527 | 43,214 | 54,788 | 68,301 | 46,527 | 43,214 | 54,788 | 68,301 | 217,662 | 217,662 | ||||||||||||||||||||||||||||||
OPERATING
EXPENSES
|
(28,862 | ) | (34,407 | ) | (35,746 | ) | (34,785 | ) | (28,862 | ) | (34,407 | ) | (35,746 | ) | (34,785 | ) | (134,066 | ) | (134,066 | ) | ||||||||||||||||||||
Selling
|
(12,639 | ) | (15,184 | ) | (15,942 | ) | (12,933 | ) | (12,639 | ) | (15,184 | ) | (15,942 | ) | (12,933 | ) | (56,221 | ) | (56,221 | ) | ||||||||||||||||||||
Administrative
Expenses
|
(14,949 | ) | (17,917 | ) | (18,735 | ) | (21,004 | ) | (14,949 | ) | (17,917 | ) | (18,735 | ) | (21,004 | ) | (73,435 | ) | (73,435 | ) | ||||||||||||||||||||
Depreciation
|
(1,273 | ) | (1,305 | ) | (1,070 | ) | (848 | ) | (1,273 | ) | (1,305 | ) | (1,070 | ) | (848 | ) | (4,409 | ) | (4,409 | ) | ||||||||||||||||||||
OTHER OPERATING
EXPENSES
|
2,367 | (150 | ) | (321 | ) | (1,091 | ) | 2,367 | (150 | ) | (321 | ) | (1,091 | ) | 458 | 458 | ||||||||||||||||||||||||
OPERATING
INCOME
|
20,033 | 8,656 | 18,720 | 32,425 | 20,033 | 8,656 | 18,720 | 32,425 | 84,055 | 84,055 | ||||||||||||||||||||||||||||||
EBITDA
|
27,146 | 16,100 | 26,028 | 40,744 | 27,146 | 16,100 | 26,028 | 40,744 | 114,479 | 114,479 | ||||||||||||||||||||||||||||||
ULTRACARGO
|
||||||||||||||
INCOME
STATEMENT
|
||||||||||||||
in thousand
dollars
|
||||||||||||||
1.73652707
|
1.6561069
|
1.66776517
|
2.27785194
|
1.73652707
|
1.6561069
|
1.66776517
|
2.27785194
|
1.834562769
|
1.834562769
|
Law 6,404
|
Law 11,638
|
Law 6,404
|
Law 11,638
|
|||||||||||||||||||||||||||||||||||||
2008
|
2008
|
|||||||||||||||||||||||||||||||||||||||
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
1.Quarter
|
2.Quarter
|
3.Quarter
|
4.Quarter
|
2008
|
2008
|
|||||||||||||||||||||||||||||||
NET
SALES
|
34,494 | 39,389 | 42,977 | 38,017 | 34,494 | 39,389 | 42,977 | 38,017 | 154,480 | 154,480 | ||||||||||||||||||||||||||||||
COST OF GOODS
SOLD
|
(22,379 | ) | (27,362 | ) | (29,528 | ) | (23,710 | ) | (22,379 | ) | (27,362 | ) | (29,528 | ) | (23,710 | ) | (102,165 | ) | (102,165 | ) | ||||||||||||||||||||
GROSS
PROFIT
|
12,114 | 12,028 | 13,449 | 14,308 | 12,114 | 12,028 | 13,449 | 14,308 | 52,316 | 52,316 | ||||||||||||||||||||||||||||||
OPERATING
EXPENSES
|
(11,465 | ) | (12,230 | ) | (12,283 | ) | (13,717 | ) | (11,465 | ) | (12,230 | ) | (12,283 | ) | (13,717 | ) | (50,091 | ) | (50,091 | ) | ||||||||||||||||||||
Selling
|
(130 | ) | (103 | ) | (128 | ) | (414 | ) | (130 | ) | (103 | ) | (128 | ) | (414 | ) | (845 | ) | (845 | ) | ||||||||||||||||||||
Administrative
Expenses
|
(10,963 | ) | (11,917 | ) | (11,912 | ) | (9,527 | ) | (10,963 | ) | (11,917 | ) | (11,912 | ) | (9,527 | ) | (43,793 | ) | (43,793 | ) | ||||||||||||||||||||
Depreciation
|
(373 | ) | (211 | ) | (243 | ) | (3,776 | ) | (373 | ) | (211 | ) | (243 | ) | (3,776 | ) | (5,452 | ) | (5,452 | ) | ||||||||||||||||||||
OTHER OPERATING
EXPENSES
|
729 | 324 | 605 | 178 | 729 | 324 | 605 | 178 | 1,754 | 1,754 | ||||||||||||||||||||||||||||||
OPERATING
INCOME
|
1,379 | 121 | 1,771 | 769 | 1,379 | 121 | 1,771 | 769 | 3,979 | 3,979 | ||||||||||||||||||||||||||||||
EBITDA
|
5,833 | 5,048 | 6,770 | 9,155 | 5,833 | 5,048 | 6,770 | 9,155 | 27,600 | 27,600 | ||||||||||||||||||||||||||||||
Effects
of the implementation of Law 11,638/07 and Provisional Measure 449/08 on
the business units' EBITDA - 1Q08
|
|||||||||||||
(R$
million)
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Law 11,638/07 and Provisional Measure
449/08
|
127.9 | 40.7 | 47.2 | 10.2 | (3.3 | ) | 222.7 | ||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 / CPC
06
|
2.0 | - | - | - | - | 2.0 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 / CPC
13
|
- | - | - | - | 1.2 | 1.2 | ||||||||||||||||||
Total
effects
|
2.0 | - | - | - | 1.2 | 3.2 | |||||||||||||||||||
EBITDA
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
129.9 | 40.7 | 47.2 | 10.2 | (2.1 | ) | 225.9 |
Main
effects of the implementation of Law 11,638/07 and the Provisional Measure
449/08 on the consolidated financial statements - 1Q08
|
(R$
million)
|
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Law 11,638/07 and Provisional
Measure 449/08
|
222.7 | (37.3 | ) | 90.1 | 787.9 | 3,046.0 | 4,654.1 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 / CPC
06
|
2.0 | (0.5 | ) | 0.4 | 29.9 | 29.9 | (0.3 | ) | ||||||||||||||||
Consolidation
of the company SERMA* and equity in income and affiliated companies of
Metalplus** in the financial statements
|
CVM 565 / CPC
13
|
1.2 | (0.1 | ) | - | (0.9 | ) | 11.6 | (0.3 | ) | |||||||||||||||
Currency
translation impact of the net investment on some foreign subsidiaries
recorded directly in the account accumulated translation
adjustment in the Shareholder's equity
|
CVM 534 / CPC
02
|
- | (1.1 | ) | (1.1 | ) | - | - | - | ||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566 / CPC
14
|
- | 0.4 | 0.3 | 0.2 | - | (0.3 | ) | |||||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556 / CPC
08
|
- | 1.2 | 0.8 | (10.7 | ) | - | 0.8 | |||||||||||||||||
Adjustment at
present value of credit balances of ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564 / CPC
12
|
- | - | - | - | 4.3 | - | ||||||||||||||||||
Total
effects
|
3.2 | (0.1 | ) | 0.4 | 18.5 | 45.8 | (0.1 | ) | |||||||||||||||||
Figures
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
225.9 | (37.3 | ) | 90.5 | 806.4 | 3,091.8 | 4,654.0 |
Effects
of the implementation of Law 11,638/07 and Provisional Measure 449/08 on
the business units' EBITDA - 2Q08
|
(R$
million)
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Law 11,638/07 and Provisional Measure
449/08
|
151.4 | 54.0 | 26.6 | 8.4 | 7.3 | 247.7 | |||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 / CPC
06
|
2.3 | - | - | - | - | 2.3 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 / CPC
13
|
- | - | - | - | 1.1 | 1.1 | ||||||||||||||||||
Total
effects
|
2.3 | - | - | - | 1.1 | 3.4 | |||||||||||||||||||
EBITDA
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
153.7 | 54.0 | 26.6 | 8.4 | 8.4 | 251.1 |
Main
effects of the implementation of Law 11,638/07 and the Provisional Measure
449/08 on the consolidated financial statements - 2Q08
|
(R$
million)
|
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Law 11,638/07 and Provisional
Measure 449/08
|
247.7 | (16.4 | ) | 103.9 | 405.2 | 3,182.5 | 4,690.4 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 / CPC
06
|
2.3 | (0.5 | ) | 0.5 | 28.4 | 29.6 | 0.8 | |||||||||||||||||
Consolidation
of the company SERMA* and equity in income and affiliated companies of
Metalplus** in the financial statements
|
CVM 565 / CPC
13
|
1.1 | - | - | (0.4 | ) | 12.3 | (0.3 | ) | ||||||||||||||||
Currency
translation impact of the net investment on some foreign subsidiaries
recorded directly in the account accumulated translation
adjustment in the Shareholder's equity
|
CVM 534 / CPC
02
|
- | 3.8 | 3.8 | - | - | - | ||||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566 / CPC
14
|
- | 1.3 | 1.3 | (2.6 | ) | - | 2.4 | |||||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556 / CPC
08
|
- | 0.2 | 0.2 | (9.4 | ) | - | 1.0 | |||||||||||||||||
Adjustment at
present value of credit balances of ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564 / CPC
12
|
- | - | - | - | 5.2 | - | ||||||||||||||||||
Total
effects
|
3.4 | 4.8 | 5.8 | 16.0 | 47.1 | 3.9 | |||||||||||||||||||
Figures
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
251.1 | (11.6 | ) | 109.7 | 421.2 | 3,229.6 | 4,694.3 |
Effects
of the implementation of Law 11,638/07 and Provisional Measure 449/08 on
the business units' EBITDA - 3Q08
|
(R$
million)
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Law 11,638/07 and Provisional Measure
449/08
|
142.2 | 66.1 | 43.4 | 11.3 | (0.4 | ) | 262.6 | ||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 / CPC
06
|
3.0 | - | - | - | - | 3.0 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 / CPC
13
|
- | - | - | - | 1.3 | 1.3 | ||||||||||||||||||
Total
effects
|
3.0 | - | - | - | 1.3 | 4.3 | |||||||||||||||||||
EBITDA
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
145.2 | 66.1 | 43.4 | 11.3 | 0.9 | 266.9 |
Main
effects of the implementation of Law 11,638/07 and the Provisional Measure
449/08 on the consolidated financial statements - 3Q08
|
(R$
million)
|
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Law 11,638/07 and Provisional
Measure 449/08
|
262.6 | (24.5 | ) | 116.7 | 797.8 | 3,336.4 | 4,688.4 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 / CPC
06
|
3.0 | (0.9 | ) | 0.7 | 27.6 | 29.7 | 1.3 | |||||||||||||||||
Consolidation
of the company SERMA* and equity in income and affiliated companies of
Metalplus** in the financial statements
|
CVM 565 / CPC
13
|
1.3 | - | - | (0.1 | ) | 12.8 | (0.3 | ) | ||||||||||||||||
Currency
translation impact of the net investment on some foreign subsidiaries
recorded directly in the account accumulated translation
adjustment in the Shareholder's equity
|
CVM 534 / CPC
02
|
- | (7.0 | ) | (7.0 | ) | - | - | - | ||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566 / CPC
14
|
- | 11.4 | 11.7 | (0.2 | ) | - | 0.1 | |||||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556 / CPC
08
|
- | (0.1 | ) | (0.1 | ) | (9.6 | ) | - | 1.0 | |||||||||||||||
Adjustment at
present value of credit balances of ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564 / CPC
12
|
- | - | - | - | 5.6 | - | ||||||||||||||||||
Total
effects
|
4.3 | 3.4 | 5.3 | 17.7 | 48.1 | 2.1 | |||||||||||||||||||
Figures
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
266.9 | (21.1 | ) | 122.0 | 815.5 | 3,384.5 | 4,690.5 |
Effects
of the implementation of Law 11,638/07 and Provisional Measure 449/08 on
the business units' EBITDA - 4Q08
|
(R$
million)
|
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Law 11,638/07 and Provisional Measure
449/08
|
171.2 | 50.0 | 92.8 | 20.9 | (4.0 | ) | 330.9 | ||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 / CPC
06
|
3.2 | - | - | - | 0.1 | 3.3 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 / CPC
13
|
- | - | - | - | 1.3 | 1.3 | ||||||||||||||||||
Total
effects
|
3.2 | - | - | - | 1.4 | 4.6 | |||||||||||||||||||
EBITDA
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
174.4 | 50.0 | 92.8 | 20.9 | (2.6 | ) | 335.5 |
Main
effects of the implementation of Law 11,638/07 and the Provisional Measure
449/08 on the consolidated financial statements - 4Q08
|
|||||||||||||
(R$
million)
|
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Law 11,638/07 and Provisional
Measure 449/08
|
330.9 | (88.1 | ) | 77.3 | 1,524.3 | 3,726.3 | 4,646.1 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 / CPC
06
|
3.3 | (1.0 | ) | 0.8 | 25.4 | 29.0 | 2.4 | |||||||||||||||||
Consolidation
of the company SERMA* and equity in income and affiliated companies of
Metalplus** in the financial statements
|
CVM 565 / CPC
13
|
1.3 | - | - | (0.2 | ) | 14.9 | (0.3 | ) | ||||||||||||||||
Currency
translation impact of the net investment on some foreign subsidiaries
recorded directly in the account accumulated translation
adjustment in the Shareholder's equity
|
CVM 534 / CPC
02
|
- | (4.2 | ) | (4.2 | ) | - | - | - | ||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566 / CPC
14
|
- | (5.6 | ) | (5.8 | ) | (1.6 | ) | - | 1.1 | |||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556 / CPC
08
|
- | (0.1 | ) | (0.1 | ) | (9.6 | ) | - | 0.9 | |||||||||||||||
Adjustment at
present value of credit balances of ICMS on the purchase of fixed assets
(CIAP)
|
CVM 564 / CPC
12
|
- | - | - | - | 5.5 | - | ||||||||||||||||||
Total
effects
|
4.6 | (10.9 | ) | (9.3 | ) | 14.0 | 49.4 | 4.1 | |||||||||||||||||
Figures
after the implementation of Law 11,638/07 and Provisional Measure
449/08
|
335.5 | (98.9 | ) | 68.1 | 1,538.3 | 3,775.7 | 4,650.2 |
ULTRAPAR
HOLDINGS INC.
|
||||
By:
|
/s/
André Covre
|
|||
Name:
|
André Covre | |||
Title: | Chief Financial and Investor Relations Officer |