Form
20-F
|
X
|
Form
40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
3Q09
Results Release dated November 11, 2009
|
2.
|
Minutes of the meeting of the Board of Directors held on November 11, 2009 |
Results Conference
Call
Brazilian
Conference Call / APIMEC
November
13th,
2009
9:30 a.m. (US
EST)
Location:
Hotel Unique (Tavarua Room)
São Paulo,
Brazil
Telephone for
connection: +55 11 2188 0188
Code:
Ultrapar
International
Conference Call
November
13th,
2009
12:00 p.m.
(US EST)
Participants
Brazil: 0800 891 9722
Participants
US: +1 800 418 6854
Participants
International: +1 973 200 3114
Code:
Ultrapar
IR
Contact
E-mail:
invest@ultra.com.br
Telephone: +
55 11 3177-7014
Website:
www.ultra.com.br
Ultrapar
Participações S.A.
UGPA4 = R$
71.41/share
UGP = US$
40.17/ADR
(09/30/09)
|
We
report another quarter of positive evolution in our results, with
significant
growth
in EBITDA and in
net
earnings compared with the third quarter 2008 and the second quarter
2009. We
also advanced in
the implementation of our business plan on Texaco, having successfully
completed the integration of Texaco’s and Ipiranga’s
systems.
Ø
ULTRAPAR’S EBITDA
REACHES R$ 371 MILLION WITH GROWTH OF 39% AND 16% OVER 3Q08 AND 2Q09,
RESPECTIVELY
Ø
ULTRAPAR’S NET EARNINGS
REACH R$ 133 MILLION WITH GROWTH OF 9% AND 43% OVER 3Q08 AND 2Q09,
RESPECTIVELY
Ø
STANDARD & POOR’S
UPGRADES ULTRAPAR’S CREDIT RATING TO INVESTMENT GRADE
“More
than a year after the beginning of the global financial crisis, we report
the fourth consecutive quarter of results growth, according to the
resilience of our businesses and the benefits from the investments we
made. The consistency in our results growth and the gains from the
increased operational and administrative scale, combined with our prudent
financial management, allowed us to be assigned the investment grade
rating by Standard & Poor’s as well. Those elements reinforce our
track record of sustained value growth, shown throughout these 10 years
since our IPO.”
Pedro
Wongtschowski – CEO
|
IPIRANGA
EX-NON-RECURRING EXPENSES
|
|||||||||
QUARTER
ENDED IN
|
|||||||||
SEPTEMBER 2009
|
JUNE 2009
|
||||||||
Net sales
|
8,183.6 | 8,212.9 | |||||||
Cost of sales and
services
|
(7,742.2 | ) | (7,780.5 | ) | |||||
Gross
profit
|
441.4 | 432.4 | |||||||
Operating
expenses
|
(266.4 | ) | (269.2 | ) | |||||
Selling
|
(136.1 | ) | (140.5 | ) | |||||
General
and administrative
|
(86.2 | ) | (96.0 | ) | |||||
Depreciation
and amortization
|
(44.1 | ) | (32.6 | ) | |||||
Other operating
results
|
3.4 | 2.2 | |||||||
EBIT
|
178.4 | 165.4 | |||||||
EBITDA
|
224.7 | 200.1 | |||||||
Depreciation and
amortization
|
46.3 | 34.7 | |||||||
EBITDA margin (R$/m³)
|
47 | 43 | |||||||
Profit
and Loss Data
Ultrapar
Consolidated
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Net
Sales and Services
|
9,660
|
7,739
|
9,622
|
25%
|
0%
|
25,693
|
20,658
|
24%
|
Gross
Profit
|
727
|
534
|
694
|
36%
|
5%
|
1,948
|
1,488
|
31%
|
Operating
Profit
|
253
|
180
|
215
|
40%
|
18%
|
646
|
484
|
33%
|
EBITDA
|
371
|
267
|
321
|
39%
|
16%
|
966
|
744
|
30%
|
Net
Earnings
|
133
|
122
|
93
|
9%
|
43%
|
318
|
322
|
(1%)
|
Earnings
per share¹
|
1.00
|
0.91
|
0.70
|
9%
|
43%
|
2.37
|
2.41
|
(1%)
|
Amounts
in R$ million (except for EPS)
|
Operational
Data Ultragaz
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Total
Volume (000 tons)
|
425
|
433
|
401
|
(2%)
|
6%
|
1,190
|
1,210
|
(2%)
|
Bottled
|
298
|
294
|
281
|
1%
|
6%
|
836
|
830
|
1%
|
Bulk
|
127
|
139
|
119
|
(8%)
|
7%
|
354
|
380
|
(7%)
|
Operational
Data Ipiranga
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Total
Volume (000 m³)
|
4,786
|
3,175
|
4,635
|
51%
|
3%
|
12,192
|
8,954
|
36%
|
Diesel
|
2,575
|
1,884
|
2,504
|
37%
|
3%
|
6,586
|
5,287
|
25%
|
Gasoline,
Ethanol and NGV
|
2,079
|
1,211
|
2,012
|
72%
|
3%
|
5,276
|
3,425
|
54%
|
Other²
|
132
|
80
|
120
|
65%
|
11%
|
330
|
241
|
37%
|
Operational
Data Oxiteno
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Total
Volume (000 tons)
|
169
|
152
|
160
|
12%
|
6%
|
453
|
434
|
4%
|
Product
mix
|
||||||||
Specialty
chemicals
|
155
|
131
|
139
|
18%
|
11%
|
409
|
387
|
6%
|
Glycols
|
14
|
21
|
21
|
(31%)
|
(31%)
|
43
|
47
|
(7%)
|
Geographical
mix
|
||||||||
Sales
in Brazil
|
114
|
105
|
107
|
8%
|
6%
|
307
|
305
|
1%
|
Sales
outside Brazil
|
55
|
46
|
53
|
20%
|
5%
|
146
|
129
|
13%
|
Operational
Data Ultracargo
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Effective storage³ (000 m3)
|
487
|
304
|
491
|
60%
|
(1%)
|
472
|
300
|
57%
|
Total
kilometrage (million)
|
5.5
|
9.1
|
5.8
|
(39%)
|
(5%)
|
17.6
|
25.8
|
(32%)
|
Macroeconomic
Indicators
|
3Q09
|
3Q08
|
2Q09
|
D (%)
3Q09v3Q08
|
D (%)
3Q09v2Q09
|
9M09
|
9M08
|
D (%)
9M09v9M08
|
Average
exchange rate (R$/US$)
|
1.866
|
1.668
|
2.075
|
12%
|
(10%)
|
2.084
|
1.687
|
24%
|
Brazilian
basic interest rate (CDI)
|
2.2%
|
3.2%
|
2.4%
|
7.6%
|
8.8%
|
|||
Inflation in
the period (IPCA)
|
0.6%
|
1.1%
|
1.3%
|
3.2%
|
4.8%
|
Highlights
|
|
Ø
|
Acquisition
of Texaco – progress of the integration of the acquired operations
– In this third quarter, we further advanced in the Texaco integration
process started on April 1st,
2009. On August 1st,
2009 we carried out the integration of the IT systems of Texaco into
Ipiranga’s and Ultrapar’s, starting to operate the fuel distribution
business in a single system, an important step to implement the
operational and administrative synergy plan. Still in this work stream, on
November 3rd,
2009, we completed the corporate merger of Texaco and Ipiranga, therefore
allowing additional gains from a simplified
structure.
|
|
Ø
|
Acquisition
of Texaco – identification of the Ipiranga brand in the acquired
network – In this quarter, we also advanced in the fast-paced
process of converting the acquired network into the Ipiranga brand, a
process that consists of altering the visual identity of the Texaco’s
service stations to Ipiranga’s standards by painting and replacing banners
and logos, among others. In the third quarter of 2009, 226 service
stations and 120 convenience stores and franchises were converted,
totalling approximately R$ 9 million of conversion expenses. From April
1st
to September 30th,
2009, 877 service stations were converted, representing approximately 65%
of the acquired service stations in the South and Southeast regions with
average expenses of approximately R$ 33,000 per service station, totalling
R$ 29 million in the period. Over one thousand service stations of the
acquired network are expected to have their brand switched by the end of
2009. The conversion to the Ipiranga brand is one of the elements of the
implementation of Ipiranga’s business model in the acquired
network.
|
|
Ø
|
Ultrapar
is assigned investment grade rating by Standard & Poor’s – In October 2009, the
rating agency Standard & Poor's Ratings Services assigned Ultrapar its
BBB- rating in global scale and brAAA in Brazil national scale, both
equivalent to investment grade. According to Standard & Poor’s, the
ratings assigned to Ultrapar reflect its resilient results supported by
its strong brands and leading position in LGP distribution and specialty
chemicals; strategic diversification into the fuel distribution business
with relevant market share; relatively stable cash generation and
intermediate financial profile. This is the second rating equivalent to
investment grade Ultrapar receives. The first investment grade rating was
assigned by the credit rating agency Moody’s in May
2008.
|
|
Ø
|
Ultrapar
receives important recognitions for value creation and governance
practices – Its
consistency in value creation and its continuous improvement of governance
practices brought to Ultrapar important recognitions from the capital
markets during this second half of 2009. Ultrapar received from the
Brazilian Association of Publicly Held Companies (ABRASCA) the 2008 Value
Creation Award, which is granted to the company reporting the highest rate
of value creation during a financial year, taking into account the
sustainability of results, risk control, transparency and social and
environmental engagement. ABRASCA also granted Ultrapar the second place
in the 2008 ABRASCA Annual Report Award, with a honourable mention in the
“Economic-Financial Performance Analysis” category. Additionally, Ultrapar
was also awarded by the Brazilian Institute of Corporate Governance (IBGC)
in the “Innovation” category of the 2009 IBGC Corporate Governance Award,
due to the development and implementation of a distinguished integrated
internal control system.
|
Executive Summary of the Results for the
Quarter
|
Operational
Performance
|
Economic-Financial
Performance
|
·
|
At Ultragaz,
R$ 19 million were invested mainly on the renewal and replacement of LPG
bottles and on new clients.
|
·
|
At Ipiranga,
R$ 38 million were invested to the re-branding service stations, new
service stations, renewal of contracts and improvements in service
stations and distribution facilities. From the total amount invested, R$
25 million were related to additions to property, plant and equipment, and
R$ 13 million were related to financing and bonuses to clients, net of
repayments. Ipiranga’s estimated investments for 2009 were revised to R$
245 million, as a result of an increase in investments allocated mainly to
the expansion in the Mid-West, Northeast and North regions of
Brazil.
|
·
|
At Oxiteno,
R$ 58 million were invested, concentrated on projects to expand production
capacity, particularly the expansion of ethylene oxide and ethoxylation
production capacity at Camaçari and investments aiming at productivity
gains.
|
·
|
Ultracargo
invested R$ 9 million, mainly in the 21 thousand m3
expansion in the Santos terminal, which is expected to start up in
1Q10.
|
R$
million
|
3Q09
|
9M09
|
|
|
Additions
to fixed assets1
|
||||
Ultragaz
|
19
|
94
|
||
Ipiranga
|
25
|
76
|
||
Oxiteno
|
58
|
128
|
||
Ultracargo
|
9
|
19
|
||
Total
additions to fixed assets2
|
114
|
327
|
||
Financing and
bonuses to clients3
- Ipiranga
|
13
|
38
|
||
Equity
investments4
|
169
|
1,361
|
||
Total
investments, net of
disposals
and repayments
|
296
|
1,726
|
Ultrapar in the capital
markets
|
Summary of the changes resulting
from the implementation of Laws 11,638/07 and
11,941/09
|
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 |
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 |
Ipiranga
|
Ultragaz
|
Oxiteno
|
Ultracargo
|
Others/Elim.
|
Ultrapar
|
||||||||||||||||||||
EBITDA
before the implementation of Laws 11,638/07 and 11,941/09
|
421.5 | 160.8 | 117.2 | 29.9 | 3.6 | 733.0 | |||||||||||||||||||
Contracts for
financial leasing operations recognized as property, plant & equipment
and debt
|
CVM 554 / CPC
06
|
7.3 | - | - | - | - | 7.3 | ||||||||||||||||||
Consolidation
of the results of the company SERMA* on the financial
statements
|
CVM 565 / CPC
13
|
- | - | - | - | 3.6 | 3.6 | ||||||||||||||||||
Total
effects
|
7.3 | - | - | - | 3.6 | 10.9 | |||||||||||||||||||
EBITDA
after the implementation of Laws 11,638/07 and 11,941/09
|
428.8 | 160.8 | 117.2 | 29.9 | 7.2 | 743.9 |
EBITDA
|
Financial
results
|
Net
earnings
|
Net
debt
|
Long
term assets
|
Shareholder's
equity
|
||||||||||||||||||||
Figures
before the implementation of Laws 11,638/07 and 11,941/09
|
733.0 | (78.2 | ) | 310.7 | 797.8 | 3,336.4 | 4,688.4 | ||||||||||||||||||
Contracts of
financial leasing operations recognized as fixed assets and
debt
|
CVM 554 / CPC
06
|
7.3 | (1.9 | ) | 1.6 | 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
|
3.6 | (0.1 | ) | - | (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
|
- | (4.3 | ) | (4.3 | ) | - | - | - | ||||||||||||||||
Marking to
market of financial and foreign exchange and interest hedging
instruments
|
CVM 566 / CPC
14
|
- | 13.1 | 13.3 | (0.2 | ) | - | 0.1 | |||||||||||||||||
Transaction
costs and premiums in the issuance of securities and securities recognized
as debt reducer
|
CVM 556 / CPC
08
|
- | 1.3 | 0.9 | (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
|
10.9 | 8.1 | 11.5 | 17.7 | 48.1 | 2.1 | |||||||||||||||||||
Figures
after the implementation of Laws 11,638/07 and 11,941/09
|
743.9 | (70.0 | ) | 322.2 | 815.5 | 3,384.5 | 4,690.5 |
Outlook
|
Forthcoming
Events
|
|
|
Operational and Market
Information
|
Financial
Focus
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
EBITDA margin
Ultrapar
|
4%
|
3%
|
3%
|
4%
|
4%
|
Net margin
Ultrapar
|
1%
|
2%
|
1%
|
1%
|
2%
|
Focus on Human
Resources
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
Number of
employees – Ultrapar
|
9,533
|
9,488
|
9,622
|
9,533
|
9,488
|
Number of
employees – Ultragaz
|
4,116
|
4,203
|
4,024
|
4,116
|
4,203
|
Number of
employees – Ipiranga
|
2,343
|
2,063
|
2,416
|
2,343
|
2,063
|
Number of
employees – Oxiteno
|
1,528
|
1,574
|
1,581
|
1,528
|
1,574
|
Number of
employees – Ultracargo
|
1,231
|
1,373
|
1,271
|
1,231
|
1,373
|
Focus on Capital
Markets
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
Number of
shares (000)
|
136,096
|
136,096
|
136,096
|
136,096
|
136,096
|
Market
capitalization 1 –
R$ million
|
8,974
|
7,547
|
8,330
|
8,259
|
8,067
|
BM&FBovespa
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
Average daily
volume (shares)
|
334,773
|
340,591
|
343,928
|
329,645
|
350,830
|
Average daily
volume (R$ 000 shares)
|
22,091
|
18,910
|
21,050
|
20,106
|
20,805
|
Average share
price (R$/share)
|
66.0
|
55.5
|
61.2
|
61.0
|
59.3
|
NYSE
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
Quantity of
ADRs2
(000 ADRs)
|
12,271
|
10,645
|
12,642
|
12,271
|
10,645
|
Average daily
volume (ADRs)
|
71,827
|
105,599
|
75,148
|
90,070
|
104,713
|
Average daily
volume (US$ 000)
|
2,522
|
3,516
|
2,222
|
2,564
|
3,676
|
Average share
price (US$/ADRs)
|
35.1
|
33.3
|
29.6
|
28.5
|
35.1
|
Total
|
3Q09
|
3Q08
|
2Q09
|
9M09
|
9M08
|
Average daily
volume (shares)
|
406,601
|
446,190
|
419,076
|
419,714
|
455,544
|
Average daily
volume (R$ 000 shares)
|
26,811
|
24,743
|
25,651
|
25,472
|
27,001
|
|
1
|
Calculated based on the
weighted average price in the
period.
|
2
|
1 ADR = 1 preferred
share.
|
ULTRAPAR
|
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
ASSETS
|
||||||||||||
Cash and cash
equivalents
|
1,808.3 | 2,540.2 | 1,556.8 | |||||||||
Trade accounts
receivable
|
1,588.3 | 1,547.7 | 1,707.9 | |||||||||
Inventories
|
920.5 | 856.0 | 979.6 | |||||||||
Income and
social contribution taxes
|
156.4 | 62.8 | 157.6 | |||||||||
Other
|
378.4 | 351.7 | 422.7 | |||||||||
Total
Current Assets
|
4,851.9 | 5,358.2 | 4,824.6 | |||||||||
Investments
|
23.1 | 22.3 | 39.1 | |||||||||
Property, plant
and equipment and intangibles
|
4,626.2 | 3,295.6 | 4,570.7 | |||||||||
Deferred
charges
|
11.2 | 66.6 | 12.7 | |||||||||
Long term
investments
|
7.2 | 30.2 | 7.2 | |||||||||
Income and
social contribution taxes
|
485.1 | 175.0 | 378.1 | |||||||||
Trade accounts
receivable LT
|
295.0 | 200.8 | 209.6 | |||||||||
Other long term
assets
|
180.6 | 138.9 | 158.5 | |||||||||
Total
Long Term Assets
|
5,628.4 | 3,929.4 | 5,375.8 | |||||||||
TOTAL
ASSETS
|
10,480.3 | 9,287.6 | 10,200.4 | |||||||||
LIABILITIES
|
||||||||||||
Loans and
financing
|
965.4 | 1,646.0 | 880.2 | |||||||||
Debentures
|
41.3 | - | 5.4 | |||||||||
Suppliers
|
692.1 | 586.5 | 646.9 | |||||||||
Payroll and related
charges
|
169.7 | 146.3 | 141.6 | |||||||||
Taxes
|
167.3 | 120.6 | 148.6 | |||||||||
Other accounts
payable
|
65.5 | 98.8 | 62.4 | |||||||||
Total
Current Liabilities
|
2,101.3 | 2,598.2 | 1,885.1 | |||||||||
Loans and
financing
|
1,889.1 | 1,739.9 | 1,839.1 | |||||||||
Debentures
|
1,192.7 | - | 1,191.7 | |||||||||
Income and
social contribution taxes
|
12.0 | 3.0 | 15.8 | |||||||||
Other long term
liabilities
|
409.5 | 218.0 | 400.8 | |||||||||
Total
Long Term Liabilities
|
3,503.2 | 1,960.9 | 3,447.4 | |||||||||
TOTAL
LIABILITIES
|
5,604.5 | 4,559.1 | 5,332.5 | |||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Capital
reserve
|
1.1 | 1.2 | 1.1 | |||||||||
Revaluation
reserves
|
8.9 | 10.6 | 9.2 | |||||||||
Profit
reserves
|
941.7 | 787.2 | 941.3 | |||||||||
Mark to market
adjustments
|
(7.0 | ) | (13.1 | ) | (4.5 | ) | ||||||
Cumulative
translation adjustment
|
(5.1 | ) | 4.2 | 0.6 | ||||||||
Retained
earnings
|
200.0 | 203.6 | 185.4 | |||||||||
Total Stockholders'
Equity
|
4,836.3 | 4,690.5 | 4,829.8 | |||||||||
Minority
Interests
|
39.5 | 38.0 | 38.1 | |||||||||
TOTAL STOCKHOLDERS' EQUITY &
M.I.
|
4,875.8 | 4,728.5 | 4,867.9 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS'
EQUITY
|
10,480.3 | 9,287.6 | 10,200.4 | |||||||||
Cash and Long
term investments
|
1,815.5 | 2,570.3 | 1,564.0 | |||||||||
Debt
|
4,088.5 | 3,385.8 | 3,916.4 | |||||||||
Net cash
(debt)
|
(2,273.0 | ) | (815.5 | ) | (2,352.3 | ) |
ULTRAPAR
|
CONSOLIDATED INCOME
STATEMENT
|
In millions of Reais (except per
share data) - Accounting practices adopted in
Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales and
services
|
9,660.3 | 7,738.6 | 9,621.8 | 25,693.5 | 20,658.4 | |||||||||||||||
Cost of sales and
services
|
(8,932.9 | ) | (7,204.5 | ) | (8,927.5 | ) | (23,745.6 | ) | (19,170.5 | ) | ||||||||||
Gross
profit
|
727.4 | 534.1 | 694.3 | 1,947.9 | 1,487.9 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(218.4 | ) | (155.5 | ) | (230.9 | ) | (600.6 | ) | (426.9 | ) | ||||||||||
General
and administrative
|
(180.2 | ) | (132.7 | ) | (182.6 | ) | (507.3 | ) | (389.8 | ) | ||||||||||
Depreciation
and amortization
|
(78.6 | ) | (69.8 | ) | (66.4 | ) | (202.3 | ) | (208.1 | ) | ||||||||||
Other operating
income (expenses)
|
2.7 | 4.0 | 0.7 | 8.1 | 20.9 | |||||||||||||||
EBIT
|
252.9 | 180.1 | 215.1 | 645.8 | 484.0 | |||||||||||||||
Financial
results
|
(59.7 | ) | (21.1 | ) | (86.9 | ) | (205.6 | ) | (69.9 | ) | ||||||||||
Financial
income
|
35.7 | 68.1 | 31.4 | 125.6 | 189.5 | |||||||||||||||
Financial
expenses
|
(95.5 | ) | (89.3 | ) | (118.2 | ) | (331.2 | ) | (259.5 | ) | ||||||||||
Equity in
earnings (losses) of affiliates
|
||||||||||||||||||||
Affiliates
|
0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |||||||||||||||
Other income
(expense)
|
6.3 | 12.2 | 6.9 | 16.2 | 19.4 | |||||||||||||||
Income before taxes and profit
sharing
|
199.5 | 171.3 | 135.2 | 456.6 | 433.6 | |||||||||||||||
Provision for
income and social
contribution tax
|
(70.5 | ) | (54.9 | ) | (43.4 | ) | (150.1 | ) | (127.4 | ) | ||||||||||
Benefit of tax
holidays
|
5.4 | 10.2 | 2.8 | 15.2 | 26.1 | |||||||||||||||
Income before minority
interest
|
134.4 | 126.6 | 94.7 | 321.6 | 332.4 | |||||||||||||||
Employees
statutory interest
|
- | (3.1 | ) | - | - | (7.0 | ) | |||||||||||||
Minority
interest
|
(1.0 | ) | (1.5 | ) | (1.4 | ) | (3.7 | ) | (3.2 | ) | ||||||||||
Net Income
|
133.4 | 122.0 | 93.3 | 317.9 | 322.2 | |||||||||||||||
EBITDA
|
371.1 | 266.9 | 320.6 | 965.8 | 743.9 | |||||||||||||||
Depreciation
and amortization
|
118.2 | 89.9 | 105.5 | 319.9 | 266.9 | |||||||||||||||
Total investments, net of
write-off and repayments
|
295.8 | 249.0 | 138.9 | 1,726.0 | 757.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings / share -
R$
|
1.00 | 0.91 | 0.70 | 2.37 | 2.41 | |||||||||||||||
Net debt / Stockholders'
equity
|
0.47 | 0.17 | 0.48 | 0.47 | 0.17 | |||||||||||||||
Net debt / LTM
EBITDA
|
1.75 | 0.85 | 1.96 | 1.75 | 0.85 | |||||||||||||||
Net interest
expense / EBITDA
|
0.16 | 0.08 | 0.27 | 0.21 | 0.09 | |||||||||||||||
Gross
margin
|
7.5 | % | 6.9 | % | 7.2 | % | 7.6 | % | 7.2 | % | ||||||||||
Operating
margin
|
2.6 | % | 2.3 | % | 2.2 | % | 2.5 | % | 2.3 | % | ||||||||||
EBITDA
margin
|
3.8 | % | 3.4 | % | 3.3 | % | 3.8 | % | 3.6 | % |
ULTRAPAR
|
CONSOLIDATED
CASH FLOW STATEMENT
|
In millions of Reais - Accounting
practices adopted in Brazil
|
JAN
- SEP
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from operating activities
|
1,196.9 | 288.3 | ||||||
Net
income
|
317.9 | 322.2 | ||||||
Minority
interest
|
3.7 | 3.2 | ||||||
Depreciation
and amortization
|
319.9 | 266.9 | ||||||
Working
capital
|
575.2 | (551.1 | ) | |||||
Financial
expenses (A)
|
24.3 | 286.6 | ||||||
Deferred
income and social contribution taxes
|
18.8 | 0.8 | ||||||
Other
(B)
|
(62.9 | ) | (40.3 | ) | ||||
Cash
Flows from investing activities
|
(1,686.6 | ) | (612.5 | ) | ||||
Additions
to fixed assets, net of disposals
|
(326.0 | ) | (657.8 | ) | ||||
Acquisition
and sale of equity investments
|
(1,360.6 | ) | 45.3 | |||||
Cash
Flows from (used in) financing activities
|
142.2 | 1,150.8 | ||||||
Issuances
of short term debt
|
251.2 | 1,488.7 | ||||||
Amortization
of short term debt
|
(1,891.9 | ) | (2,252.5 | ) | ||||
Issuances
of long term debt
|
2,026.3 | 649.2 | ||||||
Related
companies
|
(1.7 | ) | (3.9 | ) | ||||
Aquisition
of treasury shares (C)
|
- | (105.1 | ) | |||||
Dividends
paid (D)
|
(241.7 | ) | (356.9 | ) | ||||
Received
from Petrobras/Braskem related to the acquisition of Ipiranga
Group
|
- | 1,731.3 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(347.5 | ) | 826.6 | |||||
Cash
from subsidiaries acquired
|
29.4 | - | ||||||
Cash
and cash equivalents at the beginning of the period (E)
|
2,133.6 | 1,743.7 | ||||||
Cash
and cash equivalents at the end of the period (E)
|
1,815.5 | 2,570.3 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash
paid for interest (F)
|
141.0 | 135.5 | ||||||
Cash
paid for income and social contribution taxes (G)
|
23.3 | 81.8 | ||||||
(A)
|
Comprised of
interest and exchange rate and inflationary variation expenses on loans
and financing. Does not include revenues from interest and
exchange rate and inflationary variation on cash
equivalents.
|
(B)
|
Comprised
mainly of cost of permanent asset sold and noncurrent assets and
liabilities net.
|
(C)
|
Until
September 2008 the amount was reported under "Acquisition of equity
investments".
|
(D)
|
Including
dividends paid by Ultrapar and its subsidiaries to third
parties.
|
(E)
|
Included long
term investments.
|
(F)
|
Included in
cash flow used in financing activities.
|
(G)
|
Included in
cash flow from operating
activities.
|
ULTRAGAZ
|
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade accounts
receivable
|
184.9 | 190.5 | 188.1 | |||||||||
Trade accounts
receivable - noncurrent portion
|
26.9 | 14.4 | 23.3 | |||||||||
Inventories
|
31.2 | 36.0 | 28.8 | |||||||||
Other
|
27.1 | 8.3 | 27.3 | |||||||||
Property, plant
and equipment and intangibles
|
535.6 | 519.2 | 544.0 | |||||||||
Deferred
charges
|
11.2 | 19.2 | 12.7 | |||||||||
TOTAL OPERATING
ASSETS
|
817.0 | 787.6 | 824.2 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
29.7 | 25.8 | 46.2 | |||||||||
Payroll and related
charges
|
56.7 | 48.8 | 47.7 | |||||||||
Taxes
|
5.7 | 7.1 | 5.0 | |||||||||
Other accounts
payable
|
2.5 | 1.7 | 3.6 | |||||||||
TOTAL OPERATING
LIABILITIES
|
94.7 | 83.4 | 102.5 |
ULTRAGAZ
|
|||||||||
CONSOLIDATED INCOME
STATEMENT
|
|||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
929.3 | 917.2 | 862.8 | 2,557.2 | 2,516.6 | |||||||||||||||
Cost of sales and
services
|
(770.5 | ) | (793.8 | ) | (724.1 | ) | (2,148.9 | ) | (2,181.6 | ) | ||||||||||
Gross
profit
|
158.8 | 123.4 | 138.7 | 408.4 | 335.0 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(40.8 | ) | (30.4 | ) | (38.6 | ) | (115.9 | ) | (88.2 | ) | ||||||||||
General
and administrative
|
(23.2 | ) | (26.1 | ) | (25.6 | ) | (70.4 | ) | (82.3 | ) | ||||||||||
Depreciation
and amortization
|
(30.2 | ) | (31.2 | ) | (29.7 | ) | (89.3 | ) | (93.0 | ) | ||||||||||
Other operating
results
|
(0.8 | ) | (0.8 | ) | (0.9 | ) | (2.1 | ) | (3.7 | ) | ||||||||||
EBIT
|
63.8 | 34.9 | 43.9 | 130.8 | 67.8 | |||||||||||||||
EBITDA
|
94.0 | 66.1 | 73.6 | 220.1 | 160.8 | |||||||||||||||
Depreciation and
amortization
|
30.2 | 31.2 | 29.7 | 89.3 | 93.0 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
374 | 285 | 346 | 343 | 277 | |||||||||||||||
Operating margin
(R$/ton)
|
150 | 81 | 110 | 110 | 56 | |||||||||||||||
EBITDA margin
(R$/ton)
|
221 | 153 | 184 | 185 | 133 |
IPIRANGA
|
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
1,129.9 | 1,087.5 | 1,238.4 | |||||||||
Trade accounts
receivable - noncurrent portion
|
267.7 | 185.9 | 185.9 | |||||||||
Inventories
|
549.9 | 424.2 | 590.0 | |||||||||
Other
|
174.5 | 74.9 | 188.9 | |||||||||
Property, plant
and equipment and intangibles
|
1,391.6 | 757.7 | 1,407.9 | |||||||||
TOTAL
OPERATING ASSETS
|
3,513.7 | 2,530.2 | 3,611.2 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
547.6 | 431.0 | 499.4 | |||||||||
Payroll and related
charges
|
59.9 | 47.4 | 48.6 | |||||||||
Post-retirement
benefits
|
85.9 | 80.2 | 85.9 | |||||||||
Taxes
|
109.1 | 62.1 | 98.0 | |||||||||
Other accounts
payable
|
17.7 | 6.1 | 12.1 | |||||||||
TOTAL OPERATING
LIABILITIES
|
820.2 | 626.8 | 744.0 |
IPIRANGA
|
CONSOLIDATED INCOME
STATEMENT
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
8,183.6 | 6,236.0 | 8,212.9 | 21,510.0 | 16,542.2 | |||||||||||||||
Cost of sales and
services
|
(7,742.2 | ) | (5,939.2 | ) | (7,780.5 | ) | (20,344.9 | ) | (15,692.1 | ) | ||||||||||
Gross
profit
|
441.4 | 296.8 | 432.4 | 1,165.1 | 850.1 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(144.8 | ) | (98.2 | ) | (161.2 | ) | (393.7 | ) | (263.9 | ) | ||||||||||
General
and administrative
|
(103.5 | ) | (56.2 | ) | (103.1 | ) | (273.0 | ) | (164.7 | ) | ||||||||||
Depreciation
and amortization
|
(44.1 | ) | (22.1 | ) | (32.6 | ) | (101.1 | ) | (65.9 | ) | ||||||||||
Other operating
results
|
3.4 | 4.1 | 2.2 | 10.0 | 9.2 | |||||||||||||||
EBIT
|
152.4 | 124.4 | 137.7 | 407.3 | 364.8 | |||||||||||||||
EBITDA
|
198.7 | 145.2 | 172.4 | 514.6 | 428.7 | |||||||||||||||
Depreciation and
amortization
|
46.3 | 23.9 | 34.7 | 107.3 | 70.9 | |||||||||||||||
Employees statutory
interest
|
- | 3.1 | - | - | 7.0 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
92 | 93 | 93 | 96 | 95 | |||||||||||||||
Operating margin (R$/m3)
|
32 | 39 | 30 | 33 | 41 | |||||||||||||||
EBITDA margin (R$/m3)
|
42 | 46 | 37 | 42 | 48 |
OXITENO
|
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
237.4 | 230.3 | 243.8 | |||||||||
Inventories
|
309.9 | 380.5 | 335.5 | |||||||||
Other
|
132.4 | 163.2 | 134.8 | |||||||||
Property, plant
and equipment and intangibles
|
1,461.4 | 1,328.9 | 1,436.4 | |||||||||
Deferred
charges
|
- | 1.7 | - | |||||||||
TOTAL
OPERATING ASSETS
|
2,141.0 | 2,104.6 | 2,150.5 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
86.8 | 117.6 | 87.9 | |||||||||
Payroll and related
charges
|
35.5 | 35.3 | 30.8 | |||||||||
Taxes
|
19.6 | 19.1 | 20.2 | |||||||||
Other accounts
payable
|
4.6 | 7.1 | 5.5 | |||||||||
TOTAL OPERATING
LIABILITIES
|
146.5 | 179.1 | 144.4 |
OXITENO
|
||||||||||||||||||||
CONSOLIDATED INCOME
STATEMENT
|
||||||||||||||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
||||||||||||||||||||
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
482.9 | 493.6 | 472.7 | 1,415.7 | 1,357.4 | |||||||||||||||
Cost of goods
sold
|
||||||||||||||||||||
Variable
|
(336.1 | ) | (353.5 | ) | (337.0 | ) | (970.3 | ) | (974.0 | ) | ||||||||||
Fixed
|
(41.7 | ) | (38.3 | ) | (39.6 | ) | (136.2 | ) | (108.9 | ) | ||||||||||
Depreciation
and amortization
|
(24.5 | ) | (10.4 | ) | (23.8 | ) | (72.2 | ) | (30.7 | ) | ||||||||||
Gross
profit
|
80.5 | 91.4 | 72.3 | 236.9 | 243.7 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(32.3 | ) | (26.6 | ) | (30.5 | ) | (89.6 | ) | (73.7 | ) | ||||||||||
General
and administrative
|
(33.4 | ) | (31.2 | ) | (35.8 | ) | (103.9 | ) | (86.9 | ) | ||||||||||
Depreciation
and amortization
|
(1.9 | ) | (1.8 | ) | (1.9 | ) | (5.3 | ) | (6.2 | ) | ||||||||||
Other operating
results
|
(0.5 | ) | (0.5 | ) | (0.5 | ) | (1.3 | ) | 3.3 | |||||||||||
EBIT
|
12.4 | 31.2 | 3.5 | 36.8 | 80.3 | |||||||||||||||
EBITDA
|
38.9 | 43.4 | 29.2 | 114.3 | 117.2 | |||||||||||||||
Depreciation and
amortization
|
26.5 | 12.2 | 25.7 | 77.5 | 36.9 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
477 | 603 | 452 | 523 | 562 | |||||||||||||||
Operating margin
(R$/ton)
|
74 | 206 | 22 | 81 | 185 | |||||||||||||||
EBITDA margin
(R$/ton)
|
230 | 287 | 183 | 253 | 270 |
CONSOLIDATED BALANCE
SHEET
|
In millions of Reais - Accounting
practices adopted in Brazil
|
QUARTERS ENDED
IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade
accounts receivable
|
28.0 | 42.4 | 32.5 | |||||||||
Inventories
|
2.5 | 4.1 | 2.7 | |||||||||
Other
|
10.4 | 11.0 | 11.9 | |||||||||
Property, plant
and equipment and intangibles
|
422.0 | 248.5 | 425.7 | |||||||||
Deferred
charges
|
- | 1.1 | - | |||||||||
TOTAL
OPERATING ASSETS
|
462.9 | 307.0 | 472.7 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
15.0 | 16.9 | 14.3 | |||||||||
Payroll and related
charges
|
14.9 | 12.3 | 12.3 | |||||||||
Taxes
|
3.3 | 2.4 | 3.3 | |||||||||
Other accounts
payable
|
2.3 | 0.3 | 2.5 | |||||||||
TOTAL OPERATING
LIABILITIES
|
35.6 | 32.0 | 32.5 |
ULTRACARGO
|
|||||||||
CONSOLIDATED INCOME
STATEMENT
|
|||||||||
In millions of Reais - Accounting practices
adopted in Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
87.6 | 71.7 | 88.2 | 257.4 | 196.8 | |||||||||||||||
Cost of sales and
services
|
(48.9 | ) | (49.2 | ) | (50.8 | ) | (147.9 | ) | (133.4 | ) | ||||||||||
Gross
profit
|
38.6 | 22.4 | 37.4 | 109.5 | 63.4 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(0.3 | ) | (0.2 | ) | (0.2 | ) | (0.6 | ) | (0.6 | ) | ||||||||||
General
and administrative
|
(21.0 | ) | (19.9 | ) | (22.3 | ) | (66.3 | ) | (58.6 | ) | ||||||||||
Depreciation
and amortization
|
(0.2 | ) | (0.4 | ) | (0.2 | ) | (0.7 | ) | (1.4 | ) | ||||||||||
Other operating
results
|
0.5 | 1.0 | 0.3 | 1.5 | 2.8 | |||||||||||||||
EBIT
|
17.6 | 3.0 | 15.0 | 43.4 | 5.5 | |||||||||||||||
EBITDA
|
30.5 | 11.3 | 28.2 | 82.7 | 29.8 | |||||||||||||||
Depreciation and
amortization
|
12.9 | 8.3 | 13.2 | 39.3 | 24.2 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross
margin
|
44 | % | 31 | % | 42 | % | 43 | % | 32 | % | ||||||||||
Operating
margin
|
20 | % | 4 | % | 17 | % | 17 | % | 3 | % | ||||||||||
EBITDA
margin
|
35 | % | 16 | % | 32 | % | 32 | % | 15 | % |
ULTRAPAR
|
||||||||||
CONSOLIDATED INCOME
STATEMENT
|
||||||||||
In millions of US dollars (except
per share data) - Accounting practices adopted in
Brazil
|
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
(US$
million)
|
2009
|
2008
|
2009
|
2009
|
2008
|
|||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
5,177.2 | 4,640.1 | 4,637.5 | 12,328.9 | 12,247.1 | |||||||||||||||
Ultragaz
|
498.0 | 549.9 | 415.8 | 1,227.1 | 1,491.9 | |||||||||||||||
Ipiranga
|
4,385.8 | 3,739.1 | 3,958.5 | 10,321.5 | 9,806.8 | |||||||||||||||
Oxiteno
|
258.8 | 296.0 | 227.8 | 679.3 | 804.7 | |||||||||||||||
Ultracargo
|
46.9 | 43.0 | 42.5 | 123.5 | 116.7 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
198.9 | 160.0 | 154.5 | 463.4 | 441.0 | |||||||||||||||
Ultragaz
|
50.4 | 39.6 | 35.5 | 105.6 | 95.3 | |||||||||||||||
Ipiranga
|
106.5 | 87.0 | 83.1 | 247.0 | 254.2 | |||||||||||||||
Oxiteno
|
20.9 | 26.0 | 14.1 | 54.8 | 69.5 | |||||||||||||||
Ultracargo
|
16.4 | 6.8 | 13.6 | 39.7 | 17.7 | |||||||||||||||
EBIT
|
||||||||||||||||||||
Ultrapar
|
135.5 | 108.0 | 103.7 | 309.9 | 286.9 | |||||||||||||||
Ultragaz
|
34.2 | 20.9 | 21.2 | 62.7 | 40.2 | |||||||||||||||
Ipiranga
|
81.7 | 74.6 | 66.3 | 195.4 | 216.3 | |||||||||||||||
Oxiteno
|
6.7 | 18.7 | 1.7 | 17.7 | 47.6 | |||||||||||||||
Ultracargo
|
9.4 | 1.8 | 7.2 | 20.8 | 3.3 | |||||||||||||||
EBITDA
margin
|
||||||||||||||||||||
Ultrapar
|
4 | % | 3 | % | 3 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
10 | % | 7 | % | 9 | % | 9 | % | 6 | % | ||||||||||
Ipiranga
|
2 | % | 2 | % | 2 | % | 2 | % | 3 | % | ||||||||||
Oxiteno
|
8 | % | 9 | % | 6 | % | 8 | % | 9 | % | ||||||||||
Ultracargo
|
35 | % | 16 | % | 32 | % | 32 | % | 15 | % | ||||||||||
EBITDA margin /
volume
|
||||||||||||||||||||
Ultragaz
(US$/ton)
|
119 | 92 | 89 | 89 | 79 | |||||||||||||||
Ipiranga (US$/m3)
|
22 | 27 | 18 | 20 | 28 | |||||||||||||||
Oxiteno
(US$/ton)
|
123 | 172 | 88 | 121 | 160 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
71.5 | 73.1 | 45.0 | 152.6 | 191.0 | |||||||||||||||
Net income / share
(US$)
|
0.53 | 0.55 | 0.34 | 1.14 | 1.43 |
ULTRAPAR PARTICIPAÇÕES S/A
LOANS
In
millions of Reais - Accounting practices adopted in
Brazil
|
LOANS
|
Balance
in September/2009
|
||||||||||||||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent Company / Other
|
Ultrapar
Consolidated
|
Index/ Currency
|
Interest Rate
%
|
Maturity
|
|||||||||||||||||||||||||||||
Minimum
|
Maximum
|
||||||||||||||||||||||||||||||||||||
Foreign
Currency
|
|||||||||||||||||||||||||||||||||||||
Notes
|
448.0 | - | - | - | - | 448.0 |
US$
|
7.2 | 7.2 |
2015
|
|||||||||||||||||||||||||||
Notes
|
109.1 | - | - | - | - | 109.1 |
US$
|
9.0 | 9.0 |
2020
|
|||||||||||||||||||||||||||
Syndicated
loan
|
- | 107.2 | - | - | - | 107.2 |
US$ +
LIBOR
|
1.2 | 1.2 |
2011
|
|||||||||||||||||||||||||||
Advances on
Foreign Exchange Contracts
|
- | 101.1 | - | - | - | 101.1 |
US$
|
0.6 | 7.0 |
< 209
days
|
|||||||||||||||||||||||||||
BNDES
|
18.0 | 25.7 | 0.7 | - | - | 44.4 |
US$
|
5.3 | 8.5 |
2010 to
2016
|
|||||||||||||||||||||||||||
Financial
institutions
|
- | 12.0 | - | - | - | 12.0 |
MX$ +
TIIE
|
1.0 | 3.8 |
2009 to
2014
|
|||||||||||||||||||||||||||
Financial
institutions
|
- | 9.8 | - | - | - | 9.8 |
US$ +
LIBOR
|
1.1 | 2.1 |
2010 to
2011
|
|||||||||||||||||||||||||||
Financial
institutions
|
- | 1.9 | - | - | - | 1.9 |
Bs
|
19.0 | 28.0 |
2010 to
2013
|
|||||||||||||||||||||||||||
Import Financing
(FINIMP) - União
Terminais
|
- | - | 1.7 | - | - | 1.7 |
US$
|
7.0 | 7.8 |
2009 to
2012
|
|||||||||||||||||||||||||||
BNDES
|
0.04 | - | 0.6 | - | - | 0.7 |
UMBNDES
|
7.4 | 8.0 |
2010 to
2011
|
|||||||||||||||||||||||||||
Subtotal
|
575.1 | 257.7 | 3.0 | - | - | 835.8 | |||||||||||||||||||||||||||||||
Local
Currency
|
|||||||||||||||||||||||||||||||||||||
Debentures
|
- | - | - | - | 1,234.0 | 1,234.0 |
CDI
|
3.0 | 3.0 |
2012
|
|||||||||||||||||||||||||||
Banco
do Brasil
|
- | - | - | 548.9 | - | 548.9 |
CDI
|
91.0 | 95.0 |
2009 to
2010
|
|||||||||||||||||||||||||||
Caixa
Econômica Federal
|
- | - | - | 494.1 | - | 494.1 |
CDI
|
120.0 | 120.0 |
2012
|
|||||||||||||||||||||||||||
BNDES
|
110.5 | 213.1 | 69.1 | 3.5 | - | 396.2 |
TJLP
|
1.5 | 4.8 |
2009 to
2019
|
|||||||||||||||||||||||||||
Working
capital loan - BNDES
|
- | - | - | 202.0 | - | 202.0 |
TJ-462
|
3.8 | 3.8 |
2012
|
|||||||||||||||||||||||||||
Banco
do Nordeste do Brasil
|
- | 115.9 | - | - | - | 115.9 |
FNE
|
8.5 | 10.0 |
2018
|
|||||||||||||||||||||||||||
Working capital
loan - MaxFácil
|
- | - | - | 108.5 | - | 108.5 |
CDI
|
100.0 | 100.0 |
2010
|
|||||||||||||||||||||||||||
Research and
projects financing (FINEP)
|
- | 62.4 | - | - | - | 62.4 |
TJLP
|
0.0 | 5.0 |
2010 to
2014
|
|||||||||||||||||||||||||||
Working capital loan -
União Terminais /
RPR
|
- | - | 0.4 | - | 25.6 | 26.0 |
CDI
|
105.0 | 130.1 |
2009 to
2012
|
|||||||||||||||||||||||||||
Agency for
Financing Machinery
and Equipment (FINAME)
|
- | 2.3 | 2.7 | 16.5 | - | 21.5 |
TJLP
|
2.0 | 5.1 |
2009 to
2013
|
|||||||||||||||||||||||||||
Financial
leasing floating rate
|
- | - | - | 16.1 | - | 16.1 |
CDI
|
0.3 | 1.6 |
2009 to
2011
|
|||||||||||||||||||||||||||
BNDES
|
12.0 | - | - | - | - | 12.0 |
TJ-462
|
2.1 | 3.3 |
2015
|
|||||||||||||||||||||||||||
BNDES
|
- | 4.8 | - | - | - | 4.8 |
TJ-453
|
1.9 | 3.1 |
2015 to
2019
|
|||||||||||||||||||||||||||
BNDES
|
3.2 | - | - | - | - | 3.2 |
R$
|
4.5 | 4.5 |
2015
|
|||||||||||||||||||||||||||
Financial
leasing fixed
rate
|
- | - | 0.02 | 0.12 | 2.12 | 2.3 |
R$
|
12.3 | 15.9 |
2010 to
2014
|
|||||||||||||||||||||||||||
Financial
institutions
|
- | - | 2.1 | - | - | 2.1 |
R$
|
10.1 | 10.1 |
2010
|
|||||||||||||||||||||||||||
Other
|
- | - | - | 2.6 | - | 2.6 |
CDI
|
0.3 | 0.5 |
2009 to
2011
|
|||||||||||||||||||||||||||
Subtotal
|
125.6 | 398.5 | 74.3 | 1,392.4 | 1,261.7 | 3,252.6 | |||||||||||||||||||||||||||||||
Total
|
700.8 | 656.2 | 77.4 | 1,392.4 | 1,261.7 | 4,088.5 | |||||||||||||||||||||||||||||||
Composition per
Annum
|
|||||||||||||||||||||||||||||||||||||
Up to 1
Year
|
40.0 | 192.2 | 28.4 | 687.7 | 58.2 | 1,006.7 | |||||||||||||||||||||||||||||||
From 1 to 2
Years
|
33.5 | 194.2 | 15.6 | 358.5 | 2.0 | 603.8 | |||||||||||||||||||||||||||||||
From 2 to 3
Years
|
33.5 | 75.6 | 15.0 | 343.4 | 1,201.0 | 1,668.4 | |||||||||||||||||||||||||||||||
From 3 to 4
Years
|
24.3 | 70.4 | 10.9 | 1.5 | 0.4 | 107.5 | |||||||||||||||||||||||||||||||
From 4 to 5
Years
|
12.2 | 48.5 | 5.8 | 0.7 | 0.1 | 67.2 | |||||||||||||||||||||||||||||||
Thereafter
|
557.3 | 75.3 | 1.8 | 0.5 | - | 634.9 | |||||||||||||||||||||||||||||||
Total
|
700.8 | 656.2 | 77.4 | 1,392.4 | 1,261.7 | 4,088.5 |
Balance
in September/2009
|
||||||||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent Company / Other
|
Ultrapar
Consolidated
|
|||||||||||||||||||
CASH AND LONG TERM
INVESTMENTS
|
188.0 | 348.8 | 40.0 | 1,123.5 | 115.2 | 1,815.5 |
CNPJ nº
33.256.439/0001- 39
|
NIRE
35.300.109.724
|
1.
|
The members
of the Board of Directors have approved, after having analyzed and
discussed the performance of the Company in the third quarter of the
current year, the respective financial
statements.
|
2.
|
The members
of the Board of Directors were informed by the Company’s Executive Board
about the financing agreements contracted with the Brazilian National
Social and Economic Development Bank - BNDES by the following
subsidiaries: Companhia Ultragaz S.A., Oxiteno S.A. Indústria e Comércio
and Terminal Químico de Aratu S.A. – Tequimar, in the amount of R$
200,000,000.00 (two hundred million Reais), R$ 182,000,000.00 (one hundred
eighty-two million Reais) and R$ 30,000,000.00 (thirty million Reais),
respectively ("Financings"). Such Financings were
approved by the Executive Board
|
of BNDES in
accordance with the terms of Decisions nr
Dir 1100/2009, 1101/2009 and 1102/2009, respectively, as of October 6th,
2009, with the following characteristics: (i) interest rate of 4.82 % per
year above the Long-Term Interest Rate - TJLP, released by the Brazilian
Central Bank, over the balance due; and (ii) three-year term, being a
one-year grace period of payment of interest and principal, and 24
(twenty-four) months of monthly principal
amortization.
|
3.
|
Due to the resolutions in item 2,
the members of the Board of Directors authorized the Company to act as
intervening party and guarantor of all obligations related to the
Financings, until its final settlement, with express waiver of the
benefits under articles 366, 827 and 838 of the Brazilian Civil
Code.
|
4.
|
Due to the
resolutions in item 3, all the Board Members approved the signing by the
Company’s Officers of all necessary documents related to such
agreement.
|
5.
|
The members
of the Board of Directors were updated about strategic and expansion
projects of Ultracargo.
|
ULTRAPAR
HOLDINGS INC.
|
|||
By:
|
/s/
André Covre
|
||
Name:
|
André
Covre
|
||
Title:
|
Chief
Financial and Investor Relations Officer
|