Form
20-F
|
X
|
Form
40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Earnings
release 4Q09
|
2.
|
Minutes
of the Board of Directors
|
3.
|
Minutes
of the Fiscal Council
|
4.
|
Notice
to shareholders
|
5.
|
Executive
Board’s opinion – CVM Instruction
480/09
|
Results conference
call
Brazilian
conference call
February
26th,
2010
9 a.m. (US
EST)
São Paulo -
SP
Telephone for
connection: +55 11 2188 0188
Code:
Ultrapar
International
conference call
February
26th,
2010
10:30 a.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$
80.11/share (12/30/09)
UGP = US$
46.90/ADR (12/31/09)
|
We reported another quarter of significant
evolution in our results, reaching an EBITDA of R$ 389 million, 16% higher
than that
of 4Q08. In
4Q09, net earnings grew 119% compared
with the same period of 2008. In this quarter, we further advanced in the implementation of our
integration plan on
Texaco and took another step in Ultracargo’s growth process through the
acquisition of a
terminal for liquid bulk in Suape.
Ø ULTRAPAR’S
EBITDA REACHES R$ 1,354 MILLION IN 2009, 25% GROWTH ON 2008
Ø
ULTRAPAR’S
NET EARNINGS REACHES R$ 467 MILLION IN 2009, GROWTH OF 20% OVER
2008
Ø
ADDITIONAL
DIVIDEND DISTRIBUTION OF R$ 159 MILLION APPROVED, RESULTING IN A TOTAL
DIVIDEND DISTRIBUTION OF R$ 279 MILLION IN 2009, WHICH CORRESPONDS TO 60%
OF THE NET EARNINGS IN THE PERIOD AND TO A 17% GROWTH ON 2008
DIVIDENDS
“In
2009, we intensified the capture of results and benefits from the
investments made over the last few years, through acquisitions for gains
of scale, expansions of production capacity, and operational efficiency
programs. The year 2009 also confirmed the resilience of Ultrapar, which
presented growth in results even in the first half of the year, the most
critical period of the economic recession. For 2010, our leading position
in the markets in which we operate, combined with the investments made
over the last few years, place Ultrapar in a privileged position to
benefit from the significant growth potential of the Brazilian
market.”
Pedro
Wongtschowski – CEO
|
IPIRANGA
CONSOLIDATED
INCOME STATEMENT
In
millions of Reais - Accounting practices adopted in
Brazil
|
||||||||||||
IPIRANGA
EX-NON-RECURRING EXPENSES
|
||||||||||||
QUARTER ENDED
IN
|
||||||||||||
DECEMBER
2009
|
SEPTEMBER
2009
|
JUNE
2009
|
||||||||||
Net sales | 8,988.7 | 8,183.6 | 8,212.9 | |||||||||
Cost of sales and
services
|
(8,483.1 | ) | (7,742.2 | ) | (7,780.5 | ) | ||||||
Gross profit | 505.6 | 441.4 | 432.4 | |||||||||
Operating
expenses
|
(285.4 | ) | (266.4 | ) | (269.2 | ) | ||||||
Selling
|
(136.0 | ) | (136.1 | ) | (140.5 | ) | ||||||
General and
administrative
|
(104.0 | ) | (86.2 | ) | (96.0 | ) | ||||||
Depreciation and
amortization
|
|
(45.4 | ) | (44.1 | ) | (32.6 | ) | |||||
Other operating
results
|
|
10.1 | 3.4 | 2.2 | ||||||||
EBIT | 230.3 | 178.4 | 165.4 | |||||||||
EBITDA | 277.9 | 224.7 | 200.1 | |||||||||
Depreciation and amortization | 47.6 | 46.3 | 34.7 | |||||||||
EBITDA margin (R$/m³) | 55 | 47 | 43 |
Ultrapar
– Consolidated data
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Net
sales and services
|
10,422
|
7,610
|
9,660
|
37%
|
8%
|
36,116
|
28,268
|
28%
|
Gross
profit
|
756
|
628
|
727
|
20%
|
4%
|
2,704
|
2,116
|
28%
|
Operating
profit
|
269
|
229
|
253
|
17%
|
6%
|
915
|
713
|
28%
|
EBITDA
|
389
|
336
|
371
|
16%
|
5%
|
1,354
|
1,079
|
25%
|
Net
earnings
|
149
|
68
|
133
|
119%
|
12%
|
467
|
390
|
20%
|
Earnings
per share¹
|
1.11
|
0.51
|
1.00
|
119%
|
12%
|
3.43
|
2.87
|
19%
|
Amounts
in R$ million (except for EPS)
|
Ultragaz
– Operational data
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Total
volume (000 tons)
|
400
|
391
|
425
|
2%
|
(6%)
|
1,589
|
1,601
|
(1%)
|
Bottled
|
278
|
276
|
298
|
1%
|
(6%)
|
1,114
|
1,106
|
1%
|
Bulk
|
121
|
115
|
127
|
6%
|
(5%)
|
475
|
495
|
(4%)
|
Ipiranga
– Operational data
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Total
volume (000 m³)
|
5,022
|
3,120
|
4,786
|
61%
|
5%
|
17,214
|
12,075
|
43%
|
Diesel
|
2,691
|
1,756
|
2,575
|
53%
|
4%
|
9,277
|
7,044
|
32%
|
Gasoline,
ethanol and NGV
|
2,209
|
1,290
|
2,079
|
71%
|
6%
|
7,485
|
4,715
|
59%
|
Other²
|
122
|
74
|
132
|
66%
|
(7%)
|
453
|
316
|
43%
|
Oxiteno
– Operational data
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Total
volume (000 tons)
|
182
|
133
|
169
|
36%
|
7%
|
634
|
567
|
12%
|
Product
mix
|
||||||||
Specialty
chemicals
|
172
|
117
|
155
|
48%
|
11%
|
582
|
504
|
15%
|
Glycols
|
9
|
17
|
14
|
(45%)
|
(36%)
|
53
|
63
|
(16%)
|
Geographical
mix
|
||||||||
Sales
in Brazil
|
123
|
92
|
114
|
33%
|
8%
|
430
|
397
|
8%
|
Sales
outside Brazil
|
59
|
41
|
55
|
42%
|
6%
|
205
|
170
|
20%
|
Ultracargo
– Operational data
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Effective storage³ (000 m3)
|
427
|
443
|
487
|
(4%)
|
(12%)
|
461
|
335
|
37%
|
Total
kilometrage (million)
|
4.9
|
8.3
|
5.5
|
(41%)
|
(12%)
|
22.4
|
34.1
|
(34%)
|
Macroeconomic
indicators
|
4Q09
|
4Q08
|
3Q09
|
D (%)
4Q09v4Q08
|
D (%)
4Q09v3Q09
|
2009
|
2008
|
D (%)
2009v2008
|
Average
exchange rate (R$/US$)
|
1.74
|
2.28
|
1.87
|
(24%)
|
(7%)
|
2.00
|
1.83
|
9%
|
Brazilian
interbank interest rate (CDI)
|
2.1%
|
3.3%
|
2.2%
|
9.9%
|
12.4%
|
|||
Inflation in
the period (IPCA)
|
1.1%
|
1.1%
|
0.6%
|
4.3%
|
5.9%
|
Highlights
|
Ø
|
Dividends
of R$ 159 million approved – On February 24th,
2010, Ultrapar’s Board of Directors approved the dividend payment of R$
159 million, equivalent to R$ 1.19 per share, to be paid from March
12th,
2010 onwards. This amount, 34% higher than the anticipated dividends
distributed in August 2009, reflects the strong progression in Ultrapar’s
results and cash generation and corresponds to 56% of the 2H09 net
earnings, representing an annualized dividend yield of 3% on Ultrapar’s
average share price in 2H09. This distribution, added to the anticipated
dividends distributed in August 2009, corresponds to a total of R$ 279
million, equivalent to 60% of the consolidated net earnings in 2009,
representing a dividend yield of 3% on Ultrapar’s average share price in
2009.
|
Ø
|
Renewal
of the shareholders’ agreement – On December 3rd,
2009, shareholders of Ultra S.A., the controlling group of Ultrapar,
entered into a new shareholders’ agreement that replaced the previous
agreement, whose term would expire on December 16th,
2009. The terms and conditions of the new shareholders’ agreement are
substantially the same as those of the previous agreement and have a
two-year term.
|
Ø
|
Acquisition
of Texaco - progress of the integration – In this quarter, we
further advanced in the Texaco integration process started in April 2009.
In November, we completed the corporate merger of Texaco and Ipiranga,
therefore allowing additional gains from the simplified structure. 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 Texaco’s service stations to Ipiranga’s
standards by painting and replacing banners and logos, among others. In
the fourth quarter of 2009, 143 service stations and 25 convenience stores
and franchises were converted, totaling approximately R$ 2 million of
conversion expenses. From April 1st
to December 31st,
2009, 1,020 service stations were converted, representing 75% of the
acquired service stations in the South and Southeast regions, with average
expenses of approximately R$ 31 thousand per service station, totaling R$
31 million in the period. The process of converting the acquired network
in the South and Southeast regions into the Ipiranga brand is expected to
be concluded by the end of the first quarter of 2010. The conversion to
the Ipiranga brand is one of the elements of the implementation of
Ipiranga’s business model in the acquired
network.
|
Ø
|
Acquisition
of Puma – On December
22nd,
2009, Ultrapar, through Ultracargo, acquired from Puma Storage do Brasil
Ltda. a storage terminal for liquid bulk with a capacity of 83 thousand
cubic meters located at the port of Suape, in the state of Pernambuco. On
the same date, the ownership of the assets was effectively transferred and
the amount of R$ 44 million paid for the acquisition. The acquired
terminal is located in an area leased by Ultracargo and adjacent to its
existing terminal in the port of Suape, thus allowing the immediate
integration of the operations. The capacity of the acquired terminal will
be added to Ultracargo’s current capacity of 540 thousand cubic meters,
representing a 15% increase in the total liquid bulk storage capacity of
the company. This acquisition strengthens Ultracargo’s position in the
region of the port of Suape, enhances its operational scale and represents
another step in Ultracargo’s strategy of strengthening its position as an
important provider of storage for liquid bulk in South
America.
|
Ø
|
Investment
plan of R$ 820 million approved for 2010 – Ultrapar’s Board
of Directors approved an investment plan of R$ 820 million for 2010, of
which R$ 314 million will be invested at Ipiranga, R$ 252 million at
Oxiteno, R$ 152 million at Ultragaz and R$ 81 million at Ultracargo. These
investments are part of Ultrapar's expansion plan and aim at growing the
company through increased operational scale, technology differentiation
and productivity gains, as well as modernization of existing operations.
This amount does not include
acquisitions.
|
Ø
|
Reduction
in the cost of debt – On December 3rd,
2009, Ultrapar concluded the review of certain terms and conditions of its
3rd
issuance of debentures, in the amount of R$ 1.2 billion. Effective from
December 4th,
2009, the remuneration of the debentures was reduced to 108.5% of the CDI
(Interbank deposit rate) and its maturity date was extended to December
4th,
2012. With these changes, Ultrapar reduced its cost of debt, providing
higher financial flexibility and increase in soundness and
liquidity.
|
Executive
summary of the
results
|
Operational
performance
|
Average
storage
(000
m³)
|
Kilometrage
travelled
(million)
|
|
|
Economic-financial
performance
|
·
|
At Ultragaz,
R$ 11 million were invested mainly in new clients in the bulk segment and
in the renewal of assets.
|
·
|
At Ipiranga,
R$ 109 million were invested in the conversion of unbranded service
stations, new service stations, renewal and improvement of the
distribution network. From the total amount invested, R$ 42 million were
related to additions to property, plant and equipment, and R$ 67 million
were related to financing and bonuses to clients, net of
repayments.
|
·
|
At Oxiteno,
R$ 36 million were invested, concentrated on projects to expand the
ethylene oxide and ethoxylates production capacity in Camaçari and on
productivity gains.
|
·
|
Ultracargo
invested R$ 60 million, mainly in the Puma’s asset acquisition (R$ 44
million) and in the 21 thousand m3
expansion in the Santos terminal, expected to start up in
1Q10.
|
R$
million
|
4Q09
|
2009
|
Total
investments, net of disposals and repayments
(R$
million)
|
|
Additions to fixed
assets1
|
||||
Ultragaz
|
11
|
105
|
||
Ipiranga
|
42
|
117
|
||
Oxiteno
|
36
|
164
|
||
Ultracargo
|
60
|
79
|
||
Total additions to fixed
assets2
|
153
|
480
|
||
Financing and
bonuses to clientes3
- Ipiranga
|
67
|
105
|
||
Equity
investments4
|
-
|
1,361
|
||
Total
investments, net of
disposals
and repayments
|
220
|
1,946
|
Organic
investments¹ (R$ million)
|
2010
|
Ultragaz
|
152
|
Ipiranga
|
314
|
Oxiteno
|
252
|
Ultracargo
|
81
|
Others²
|
20
|
Total
|
820
|
1
Net of disposals
2
Includes primarily RPR and corporate
Serma
|
Ultrapar
in the capital
markets
|
Performance
of UGPA4 vs. Ibovespa – 4Q09
(Base
100)
|
Performance
of UGPA4 vs. Ibovespa —
2009
(Base
100)
|
|
|
Summary
of changes resulting from the implementation of Law 11,638/07
and 11,941/09
|
Ipiranga | Ultragaz | Oxiteno | Ultracargo | Others/Elim. | Ultrapar | ||||||||||||||||||||
EBITDA before the implementation of Laws 11,638/07 and 11,941/09 | 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 Laws 11,638/07 and 11,941/09 | 174.4 | 50.0 | 92.8 | 20.9 | (2.6 | ) | 335.5 |
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
|
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 Laws 11,638/07 and 11,941/09 | 335.5 | (98.9 | ) | 68.1 | 1,538.3 | 3,775.7 | 4,650.2 |
* | SERMA - Association of users of data processing equipment and related services (responsible for IT services for Ultrapar) |
** | Metalúrgica Plus S/A - Former producer of gas cylinders, not currently operating |
Outlook
|
Forthcoming
events
|
|
Operational
and market
Information
|
Financial focus
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
EBITDA margin
Ultrapar
|
3.7%
|
4.4%
|
3.8%
|
3.8%
|
3.8%
|
Net margin
Ultrapar
|
1.4%
|
0.9%
|
1.4%
|
1.3%
|
1.4%
|
Focus on human resources
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
Number of
employees – Ultrapar
|
9,429
|
9,496
|
9,533
|
9,429
|
9,496
|
Number of
employees – Ultragaz
|
4,075
|
4,109
|
4,116
|
4,075
|
4,109
|
Number of
employees – Ipiranga
|
2,326
|
2,083
|
2,343
|
2,326
|
2,083
|
Number of
employees – Oxiteno
|
1,481
|
1,565
|
1,528
|
1,481
|
1,565
|
Number of
employees – Ultracargo
|
1,232
|
1,459
|
1,231
|
1,232
|
1,459
|
Focus on capital markets
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
Number of
shares (000)
|
136,096
|
136,096
|
136,096
|
136,096
|
136,096
|
Market
capitalization1 –
R$ million
|
10,898
|
6,247
|
8,974
|
8,875
|
7,549
|
BM&FBovespa
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
Average daily
volume (shares)
|
294,400
|
388,440
|
334,773
|
321,048
|
360,195
|
Average daily
volume (R$ 000)
|
23,414
|
17,673
|
22,091
|
20,913
|
20,025
|
Average share
price (R$/share)
|
79.5
|
45.5
|
66.0
|
65.1
|
55.6
|
NYSE
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
Quantity of
ADRs2
(000 ADRs)
|
13,024
|
13,445
|
12,271
|
13,024
|
13,445
|
Average daily
volume (ADRs)
|
99,553
|
153,501
|
71,827
|
92,412
|
117,104
|
Average daily
volume (US$ 000)
|
4,688
|
3,175
|
2,522
|
3,088
|
3,548
|
Average share
price (US$/ADR)
|
47.1
|
20.7
|
35.1
|
33.4
|
30.3
|
Total
|
4Q09
|
4Q08
|
3Q09
|
2009
|
2008
|
Average daily
volume (shares)
|
393,953
|
541,942
|
406,601
|
413,460
|
477,299
|
Average daily
volume (R$ 000)
|
31,545
|
24,878
|
26,811
|
26,961
|
26,476
|
|
1
|
Calculated based on the
weighted average price in the
period.
|
2
|
1 ADR = 1 preferred
share.
|
QUARTERS ENDED
IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
ASSETS
|
||||||||||||
Cash and cash
equivalents
|
2,276.0 | 2,126.4 | 1,808.3 | |||||||||
Trade accounts
receivable
|
1,612.5 | 1,429.3 | 1,588.3 | |||||||||
Inventories
|
942.2 | 1,033.8 | 920.5 | |||||||||
Income and
social contribution taxes
|
168.8 | 111.8 | 156.4 | |||||||||
Other
|
378.3 | 434.5 | 378.4 | |||||||||
Total
Current Assets
|
5,377.8 | 5,135.8 | 4,851.9 | |||||||||
Investments
|
23.3 | 34.0 | 23.1 | |||||||||
Property, plant and
equipment and intangibles
|
4,655.8 | 3,726.1 | 4,626.2 | |||||||||
Deferred
charges
|
9.8 | 15.6 | 11.2 | |||||||||
Long term
investments
|
7.2 | 7.2 | 7.2 | |||||||||
Income and
social contribution taxes LT
|
472.7 | 408.7 | 485.1 | |||||||||
Trade accounts
receivable LT
|
338.2 | 210.1 | 295.0 | |||||||||
Other long term
assets
|
205.5 | 129.7 | 180.6 | |||||||||
Total
Long Term Assets
|
5,712.5 | 4,531.4 | 5,628.4 | |||||||||
TOTAL
ASSETS
|
11,090.3 | 9,667.2 | 10,480.3 | |||||||||
LIABILITIES
|
||||||||||||
Loans and
financing
|
1,018.9 | 1,658.1 | 965.4 | |||||||||
Debentures
|
1.4 | - | 41.3 | |||||||||
Suppliers
|
891.9 | 614.2 | 692.1 | |||||||||
Payroll and
related charges
|
176.5 | 164.6 | 169.7 | |||||||||
Taxes
|
145.4 | 121.1 | 167.3 | |||||||||
Other accounts
payable
|
253.9 | 189.7 | 65.5 | |||||||||
Total
Current Liabilities
|
2,488.0 | 2,747.7 | 2,101.3 | |||||||||
Loans and
financing
|
2,136.0 | 2,013.8 | 1,889.1 | |||||||||
Debentures
|
1,186.5 | - | 1,192.7 | |||||||||
Income and
social contribution
taxes
|
12.6 | 18.2 | 12.0 | |||||||||
Other long term
liabilities
|
402.9 | 199.1 | 409.5 | |||||||||
Total
Long Term Liabilities
|
3,738.0 | 2,231.1 | 3,503.2 | |||||||||
TOTAL
LIABILITIES
|
6,226.0 | 4,978.8 | 5,604.5 | |||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Capital
|
3,696.8 | 3,696.8 | 3,696.8 | |||||||||
Capital
reserve
|
1.3 | 0.9 | 1.1 | |||||||||
Revaluation
reserves
|
8.2 | 10.3 | 8.9 | |||||||||
Profit
reserves
|
1,132.4 | 940.1 | 941.7 | |||||||||
Mark to market
adjustments
|
(4.1 | ) | (6.2 | ) | (7.0 | ) | ||||||
Cumulative
translation adjustment
|
(5.3 | ) | 8.3 | (5.1 | ) | |||||||
Retained
earnings
|
- | - | 200.0 | |||||||||
Total
Stockholders' Equity
|
4,829.3 | 4,650.2 | 4,836.3 | |||||||||
Minority
Interests
|
35.0 | 38.2 | 39.5 | |||||||||
TOTAL STOCKHOLDERS' EQUITY &
M.I.
|
4,864.3 | 4,688.4 | 4,875.8 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS'
EQUITY
|
11,090.3 | 9,667.2 | 10,480.3 | |||||||||
Cash and Long
term investments
|
2,283.2 | 2,133.6 | 1,815.5 | |||||||||
Debt
|
4,342.8 | 3,671.9 | 4,088.5 | |||||||||
Net cash
(debt)
|
(2,059.6 | ) | (1,538.3 | ) | (2,273.0 | ) |
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales and
services
|
10,422.4 | 7,609.7 | 9,660.3 | 36,115.9 | 28,268.0 | |||||||||||||||
Cost of sales
and services
|
(9,666.4 | ) | (6,981.8 | ) | (8,932.9 | ) | (33,412.0 | ) | (26,152.3 | ) | ||||||||||
Gross
profit
|
756.0 | 627.9 | 727.4 | 2,703.9 | 2,115.7 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(219.0 | ) | (157.4 | ) | (218.4 | ) | (819.6 | ) | (584.2 | ) | ||||||||||
General
and administrative
|
(199.4 | ) | (163.1 | ) | (180.2 | ) | (706.8 | ) | (553.0 | ) | ||||||||||
Depreciation
and amortization
|
(79.5 | ) | (79.1 | ) | (78.6 | ) | (281.8 | ) | (287.2 | ) | ||||||||||
Other operating
income (expenses)
|
11.2 | 1.1 | 2.7 | 19.3 | 22.1 | |||||||||||||||
EBIT
|
269.2 | 229.4 | 252.9 | 915.1 | 713.4 | |||||||||||||||
Financial
results
|
(72.6 | ) | (98.9 | ) | (59.7 | ) | (278.2 | ) | (168.8 | ) | ||||||||||
Financial
income
|
43.3 | 67.7 | 35.7 | 168.9 | 257.2 | |||||||||||||||
Financial
expenses
|
(115.9 | ) | (166.6 | ) | (95.5 | ) | (447.1 | ) | (426.0 | ) | ||||||||||
Equity in
earnings (losses) of affiliates
|
||||||||||||||||||||
Affiliates
|
0.1 | (0.2 | ) | 0.1 | 0.2 | 0.0 | ||||||||||||||
Other income
(expense)
|
4.1 | (8.2 | ) | 6.3 | 20.3 | 11.2 | ||||||||||||||
Income before
taxes
|
200.9 | 122.1 | 199.5 | 657.4 | 555.8 | |||||||||||||||
Provision for
income and social contribution tax
|
(57.6 | ) | (64.5 | ) | (70.5 | ) | (207.7 | ) | (191.9 | ) | ||||||||||
Benefit of tax
holidays
|
5.4 | 14.2 | 5.4 | 20.6 | 40.3 | |||||||||||||||
Income before minority
interest
|
148.7 | 71.8 | 134.4 | 470.4 | 404.2 | |||||||||||||||
Employees
statutory interest
|
- | (2.4 | ) | - | - | (9.4 | ) | |||||||||||||
Minority
interest
|
0.1 | (1.3 | ) | (1.0 | ) | (3.6 | ) | (4.5 | ) | |||||||||||
Net Income
|
148.8 | 68.1 | 133.4 | 466.7 | 390.3 | |||||||||||||||
EBITDA
|
388.6 | 335.5 | 371.1 | 1,354.4 | 1,079.4 | |||||||||||||||
Depreciation
and amortization
|
119.4 | 108.6 | 118.2 | 439.3 | 375.5 | |||||||||||||||
Total investments, net of disposals and
repayments
|
220.1 | 758.6 | 295.8 | 1,946.1 | 1,515.7 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings / share -
R$
|
1.11 | 0.51 | 1.00 | 3.43 | 2.87 | |||||||||||||||
Net debt /
Stockholders' equity
|
0.43 | 0.33 | 0.47 | 0.43 | 0.33 | |||||||||||||||
Net debt / LTM
EBITDA
|
1.52 | 1.43 | 1.75 | 1.52 | 1.43 | |||||||||||||||
Net interest
expense / EBITDA
|
0.19 | 0.29 | 0.16 | 0.21 | 0.16 | |||||||||||||||
Gross
margin
|
7.3% | 8.3% | 7.5% | 7.5% | 7.5% | |||||||||||||||
Operating
margin
|
2.6% | 3.0% | 2.6% | 2.5% | 2.5% | |||||||||||||||
EBITDA
margin
|
3.7% | 4.4% | 3.8% | 3.8% | 3.8% |
JAN
- DEC
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities
|
1,641.3 | 642.3 | ||||||
Net
income
|
466.7 | 390.3 | ||||||
Minority
interest
|
3.6 | 4.5 | ||||||
Depreciation
and amortization
|
439.3 | 375.5 | ||||||
Working
capital
|
737.8 | (630.4 | ) | |||||
Financial
expenses (A)
|
102.7 | 585.9 | ||||||
Deferred
income and social contribution taxes
|
25.4 | (9.4 | ) | |||||
Other
(B)
|
(134.4 | ) | (74.1 | ) | ||||
Cash
flows from investing activities
|
(1,839.6 | ) | (1,321.8 | ) | ||||
Additions
to fixed assets, net of disposals
|
(479.0 | ) | (889.4 | ) | ||||
Acquisition
and sale of equity investments
|
(1,360.6 | ) | (432.4 | ) | ||||
Cash
flows from (used in) financing activities
|
318.4 | 1,058.0 | ||||||
Issuances
of short term debt
|
416.5 | 2,815.0 | ||||||
Amortization
of short term debt
|
(2,326.2 | ) | (3,771.5 | ) | ||||
Issuances
of long term debt
|
2,473.4 | 792.8 | ||||||
Related
companies
|
(2.3 | ) | (5.7 | ) | ||||
Aquisition
of treasury shares (C)
|
- | (105.0 | ) | |||||
Dividends
paid (D)
|
(242.9 | ) | (398.9 | ) | ||||
Received
from Petrobras/Braskem related to the acquisition of Ipiranga
Group
|
- | 1,731.3 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
120.1 | 378.5 | ||||||
Cash from
subsidiaries acquired
|
29.4 | 11.4 | ||||||
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)
|
2,283.2 | 2,133.6 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash
paid for interest (F)
|
243.9 | 180.3 | ||||||
Cash
paid for income and social contribution taxes (G)
|
41.3 | 126.6 |
(A)
|
Comprised of
interest, exchange rate and inflationary variation expenses on loans and
financing. Does not include revenues from interest,
exchange rate and inflationary variation on cash
equivalents.
|
(B)
|
Comprised
mainly of cost of permanent asset sold and noncurrent assets and
liabilities variations net.
|
(C)
|
Until
September 2008 the amount was reported under "Acquisition and sale of
equity investments".
|
(D)
|
Includes
dividends paid by Ultrapar and its subsidiaries to third
parties.
|
(E)
|
Includes long
term investments.
|
(F)
|
Included in
cash flow used in financing
activities.
|
(G)
|
Included in
cash flow from operating
activities.
|
QUARTERS ENDED
IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade accounts
receivable
|
160.3 | 172.9 | 184.9 | |||||||||
Trade accounts
receivable - noncurrent portion
|
31.0 | 12.6 | 26.9 | |||||||||
Inventories
|
39.9 | 58.0 | 31.2 | |||||||||
Other
|
20.3 | 36.5 | 27.1 | |||||||||
Property, plant and equipment and
intangibles
|
519.1 | 522.0 | 535.6 | |||||||||
Deferred
charges
|
9.8 | 15.6 | 11.2 | |||||||||
TOTAL OPERATING ASSETS
|
780.4 | 817.6 | 817.0 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
29.9 | 32.9 | 29.7 | |||||||||
Payroll and
related charges
|
58.5 | 48.5 | 56.7 | |||||||||
Taxes
|
5.6 | 4.5 | 5.7 | |||||||||
Other accounts
payable
|
18.5 | 3.6 | 2.5 | |||||||||
TOTAL OPERATING
LIABILITIES
|
112.5 | 89.5 | 94.7 |
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
884.0 | 822.7 | 929.3 | 3,441.2 | 3,339.3 | |||||||||||||||
Cost of sales and
services
|
(746.9 | ) | (716.8 | ) | (770.5 | ) | (2,895.7 | ) | (2,898.4 | ) | ||||||||||
Gross
profit
|
137.1 | 105.9 | 158.8 | 545.5 | 440.9 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(47.3 | ) | (30.4 | ) | (40.8 | ) | (163.2 | ) | (118.6 | ) | ||||||||||
General
and administrative
|
(28.8 | ) | (24.5 | ) | (23.2 | ) | (99.2 | ) | (106.9 | ) | ||||||||||
Depreciation
and amortization
|
(29.7 | ) | (29.8 | ) | (30.2 | ) | (119.0 | ) | (122.8 | ) | ||||||||||
Other operating
results
|
0.3 | (1.0 | ) | (0.8 | ) | (1.7 | ) | (4.7 | ) | |||||||||||
EBIT
|
31.6 | 20.2 | 63.8 | 162.3 | 87.9 | |||||||||||||||
EBITDA
|
61.3 | 50.0 | 94.0 | 281.4 | 210.7 | |||||||||||||||
Depreciation
and amortization
|
29.7 | 29.8 | 30.2 | 119.0 | 122.8 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
343 | 271 | 374 | 343 | 275 | |||||||||||||||
Operating margin
(R$/ton)
|
79 | 51 | 150 | 102 | 55 | |||||||||||||||
EBITDA margin
(R$/ton)
|
153 | 128 | 221 | 177 | 132 |
IPIRANGA
|
||||||||||||
CONSOLIDATED BALANCE
SHEET
|
||||||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade accounts
receivable
|
1,201.5 | 991.4 | 1,129.9 | |||||||||
Trade accounts
receivable - noncurrent portion
|
306.9 | 196.8 | 267.7 | |||||||||
Inventories
|
584.5 | 452.0 | 549.9 | |||||||||
Other
|
188.1 | 81.1 | 174.5 | |||||||||
Property, plant and equipment and
intangibles
|
1,389.3 | 794.4 | 1,391.6 | |||||||||
TOTAL OPERATING
ASSETS
|
3,670.4 | 2,515.7 | 3,513.7 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
712.2 | 436.3 | 547.6 | |||||||||
Payroll and related
charges
|
66.1 | 54.1 | 59.9 | |||||||||
Post-retirement
benefits
|
86.6 | 69.4 | 85.9 | |||||||||
Taxes
|
93.4 | 61.8 | 109.1 | |||||||||
Other accounts
payable
|
25.4 | 13.5 | 17.7 | |||||||||
TOTAL OPERATING
LIABILITIES
|
983.7 | 635.1 | 820.2 |
IPIRANGA
|
||||||||||||||||||||
CONSOLIDATED INCOME
STATEMENT
|
||||||||||||||||||||
In millions of Reais - Accounting practices
adopted in Brazil
|
||||||||||||||||||||
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
8,988.7 | 6,134.2 | 8,183.6 | 30,498.8 | 22,676.4 | |||||||||||||||
Cost of sales and
services
|
(8,483.1 | ) | (5,800.1 | ) | (7,742.2 | ) | (28,828.0 | ) | (21,492.2 | ) | ||||||||||
Gross
profit
|
505.6 | 334.1 | 441.4 | 1,670.7 | 1,184.2 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(138.0 | ) | (96.3 | ) | (144.8 | ) | (531.7 | ) | (360.2 | ) | ||||||||||
General
and administrative
|
(117.1 | ) | (67.0 | ) | (103.5 | ) | (390.0 | ) | (231.7 | ) | ||||||||||
Depreciation
and amortization
|
(45.4 | ) | (24.2 | ) | (44.1 | ) | (146.5 | ) | (90.1 | ) | ||||||||||
Other operating
results
|
10.1 | 4.3 | 3.4 | 20.1 | 13.5 | |||||||||||||||
EBIT
|
215.3 | 150.9 | 152.4 | 622.6 | 515.7 | |||||||||||||||
EBITDA
|
262.9 | 174.4 | 198.7 | 777.5 | 603.2 | |||||||||||||||
Depreciation and
amortization
|
47.6 | 26.0 | 46.3 | 154.9 | 96.9 | |||||||||||||||
Employees statutory
interest
|
- | 2.4 | - | - | 9.4 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/m3)
|
101 | 107 | 92 | 97 | 98 | |||||||||||||||
Operating margin
(R$/m3)
|
43 | 48 | 32 | 36 | 43 | |||||||||||||||
EBITDA margin
(R$/m3)
|
52 | 56 | 42 | 45 | 50 |
OXITENO
|
||||||||||||
CONSOLIDATED BALANCE
SHEET
|
||||||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
||||||||||||
QUARTERS ENDED
IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade accounts
receivable
|
217.5 | 241.5 | 237.4 | |||||||||
Inventories
|
287.0 | 512.5 | 309.9 | |||||||||
Other
|
130.2 | 166.5 | 132.4 | |||||||||
Property, plant
and equipment and intangibles
|
1,467.3 | 1,429.7 | 1,461.4 | |||||||||
TOTAL OPERATING
ASSETS
|
2,102.0 | 2,350.2 | 2,141.0 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
97.5 | 133.5 | 86.8 | |||||||||
Payroll and
related charges
|
33.1 | 47.0 | 35.5 | |||||||||
Taxes
|
15.5 | 17.7 | 19.6 | |||||||||
Other accounts
payable
|
3.6 | 4.4 | 4.6 | |||||||||
TOTAL OPERATING
LIABILITIES
|
149.7 | 202.6 | 146.5 |
OXITENO
|
||||||||||||||||||||
CONSOLIDATED INCOME
STATEMENT
|
||||||||||||||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
||||||||||||||||||||
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
505.5 | 568.7 | 482.9 | 1,921.1 | 1,926.1 | |||||||||||||||
Cost of goods
sold
|
||||||||||||||||||||
Variable
|
(363.7 | ) | (349.8 | ) | (336.1 | ) | (1,334.0 | ) | (1,323.9 | ) | ||||||||||
Fixed
|
(44.1 | ) | (46.3 | ) | (41.7 | ) | (180.3 | ) | (155.2 | ) | ||||||||||
Depreciation and
amortization
|
(24.7 | ) | (17.0 | ) | (24.5 | ) | (96.9 | ) | (47.7 | ) | ||||||||||
Gross
profit
|
73.0 | 155.6 | 80.5 | 309.9 | 399.3 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
(33.6 | ) | (29.4 | ) | (32.3 | ) | (123.2 | ) | (103.1 | ) | ||||||||||
General
and administrative
|
(33.2 | ) | (47.9 | ) | (33.4 | ) | (137.1 | ) | (134.7 | ) | ||||||||||
Depreciation
and amortization
|
(2.0 | ) | (1.9 | ) | (1.9 | ) | (7.2 | ) | (8.1 | ) | ||||||||||
Other operating
results
|
(0.4 | ) | (2.5 | ) | (0.5 | ) | (1.6 | ) | 0.8 | |||||||||||
EBIT
|
3.9 | 73.9 | 12.4 | 40.7 | 154.2 | |||||||||||||||
EBITDA
|
30.5 | 92.8 | 38.9 | 144.8 | 210.0 | |||||||||||||||
Depreciation
and amortization
|
26.6 | 18.9 | 26.5 | 104.1 | 55.8 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
(R$/ton)
|
402 | 1,166 | 477 | 489 | 704 | |||||||||||||||
Operating margin
(R$/ton)
|
22 | 554 | 74 | 64 | 272 | |||||||||||||||
EBITDA margin
(R$/ton)
|
168 | 696 | 230 | 228 | 370 |
ULTRACARGO
|
||||||||||||
CONSOLIDATED BALANCE
SHEET
|
||||||||||||
In millions of Reais - Accounting practices
adopted in Brazil
|
||||||||||||
QUARTERS ENDED
IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
OPERATING
ASSETS
|
||||||||||||
Trade accounts
receivable
|
24.4 | 33.0 | 28.0 | |||||||||
Inventories
|
2.5 | 3.2 | 2.5 | |||||||||
Other
|
12.2 | 10.5 | 10.4 | |||||||||
Property, plant
and equipment and intangibles
|
468.8 | 439.2 | 422.0 | |||||||||
TOTAL OPERATING
ASSETS
|
507.9 | 485.9 | 462.9 | |||||||||
OPERATING
LIABILITIES
|
||||||||||||
Suppliers
|
19.0 | 15.4 | 15.0 | |||||||||
Payroll and
related charges
|
16.0 | 13.3 | 14.9 | |||||||||
Taxes
|
3.1 | 4.0 | 3.3 | |||||||||
Other accounts
payable
|
1.1 | 0.5 | 2.3 | |||||||||
TOTAL OPERATING
LIABILITIES
|
39.2 | 33.2 | 35.6 |
ULTRACARGO
|
||||||||||||||||||||
CONSOLIDATED INCOME
STATEMENT
|
||||||||||||||||||||
In millions of Reais - Accounting
practices adopted in Brazil
|
||||||||||||||||||||
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
79.6 | 86.6 | 87.6 | 337.0 | 283.4 | |||||||||||||||
Cost of sales and
services
|
(49.1 | ) | (54.0 | ) | (48.9 | ) | (197.0 | ) | (187.4 | ) | ||||||||||
Gross
profit
|
30.4 | 32.6 | 38.6 | 139.9 | 96.0 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Selling
|
0.1 | (0.9 | ) | (0.3 | ) | (0.5 | ) | (1.5 | ) | |||||||||||
General
and administrative
|
(22.3 | ) | (21.7 | ) | (21.0 | ) | (88.6 | ) | (80.4 | ) | ||||||||||
Depreciation
and amortization
|
(0.2 | ) | (8.6 | ) | (0.2 | ) | (0.9 | ) | (10.0 | ) | ||||||||||
Other operating
results
|
1.1 | 0.4 | 0.5 | 2.6 | 3.2 | |||||||||||||||
EBIT
|
9.1 | 1.8 | 17.6 | 52.5 | 7.3 | |||||||||||||||
EBITDA
|
22.1 | 20.9 | 30.5 | 104.8 | 50.6 | |||||||||||||||
Depreciation
and amortization
|
13.0 | 19.1 | 12.9 | 52.3 | 43.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross
margin
|
38 | % | 38 | % | 44 | % | 42 | % | 34 | % | ||||||||||
Operating
margin
|
11 | % | 2 | % | 20 | % | 16 | % | 3 | % | ||||||||||
EBITDA
margin
|
28 | % | 24 | % | 35 | % | 31 | % | 18 | % |
CONSOLIDATED INCOME
STATEMENT
|
||||||||||||||||||||
In millions of US dollars except
where otherwise mentioned - Accounting practices adopted in
Brazil
|
||||||||||||||||||||
QUARTERS ENDED
IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2009
|
2008
|
2009
|
2009
|
2008
|
||||||||||||||||
Net sales
|
||||||||||||||||||||
Ultrapar
|
5,995.8 | 3,340.7 | 5,177.2 | 18,080.2 | 15,408.3 | |||||||||||||||
Ultragaz
|
508.5 | 361.2 | 498.0 | 1,722.7 | 1,820.2 | |||||||||||||||
Ipiranga
|
5,171.0 | 2,692.9 | 4,385.8 | 15,268.2 | 12,360.4 | |||||||||||||||
Oxiteno
|
290.8 | 249.7 | 258.8 | 961.7 | 1,049.9 | |||||||||||||||
Ultracargo
|
45.8 | 38.0 | 46.9 | 168.7 | 154.5 | |||||||||||||||
EBITDA
|
||||||||||||||||||||
Ultrapar
|
223.6 | 147.3 | 198.9 | 678.0 | 588.4 | |||||||||||||||
Ultragaz
|
35.3 | 22.0 | 50.4 | 140.9 | 114.8 | |||||||||||||||
Ipiranga
|
151.2 | 76.6 | 106.5 | 389.2 | 328.8 | |||||||||||||||
Oxiteno
|
17.6 | 40.7 | 20.9 | 72.5 | 114.5 | |||||||||||||||
Ultracargo
|
12.7 | 9.2 | 16.4 | 52.5 | 27.6 | |||||||||||||||
EBIT
|
||||||||||||||||||||
Ultrapar
|
154.9 | 100.7 | 135.5 | 458.1 | 388.9 | |||||||||||||||
Ultragaz
|
18.2 | 8.9 | 34.2 | 81.3 | 47.9 | |||||||||||||||
Ipiranga
|
123.8 | 66.2 | 81.7 | 311.7 | 281.1 | |||||||||||||||
Oxiteno
|
2.2 | 32.4 | 6.7 | 20.4 | 84.1 | |||||||||||||||
Ultracargo
|
5.2 | 0.7 | 9.4 | 26.3 | 4.0 | |||||||||||||||
EBITDA
margin
|
||||||||||||||||||||
Ultrapar
|
4 | % | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||
Ultragaz
|
7 | % | 6 | % | 10 | % | 8 | % | 6 | % | ||||||||||
Ipiranga
|
3 | % | 3 | % | 2 | % | 3 | % | 3 | % | ||||||||||
Oxiteno
|
6 | % | 16 | % | 8 | % | 8 | % | 11 | % | ||||||||||
Ultracargo
|
28 | % | 24 | % | 35 | % | 31 | % | 18 | % | ||||||||||
EBITDA margin /
volume
|
||||||||||||||||||||
Ultragaz
(US$/ton)
|
88 | 56 | 119 | 89 | 72 | |||||||||||||||
Ipiranga (US$/m3)
|
30 | 25 | 22 | 23 | 27 | |||||||||||||||
Oxiteno
(US$/ton)
|
97 | 305 | 123 | 114 | 202 | |||||||||||||||
Net income
|
||||||||||||||||||||
Ultrapar
|
85.6 | 29.9 | 71.5 | 233.7 | 212.7 | |||||||||||||||
Net income / share
(US$)
|
0.64 | 0.22 | 0.53 | 1.72 | 1.56 |
LOANS
|
|||||||||
In
millions of Reais - Accounting practices adopted in
Brazil
|
LOANS
|
Balance
in December/2009
|
||||||||||||||||||
Ultragaz
|
Oxiteno
|
Ultracargo
|
Ipiranga
|
Ultrapar
Parent Company / Other
|
Ultrapar
Consolidated
|
Index/
Currency
|
Interest
rate
(%)
|
Maturity
|
|||||||||||
Foreign
Currency
|
|||||||||||||||||||
Notes
|
431.0 | - | - | - | - | 431.0 |
US$
|
7.2
|
2015
|
||||||||||
Advances
on Foreign Exchange Contracts
|
- | 118.6 | - | - | - | 118.6 |
US$
|
2.4
|
< 266
days
|
||||||||||
Syndicated
loan
|
- | 104.1 | - | - | - | 104.1 |
US$ +
LIBOR
|
1.2
|
2011
|
||||||||||
BNDES
|
16.8 | 29.5 | 0.6 | - | - | 46.9 |
US$
|
6.1
|
2010 to
2016
|
||||||||||
Import
Financing (FINIMP) - RPR
|
- | - | - | - | 16.6 | 16.6 |
US$
|
3.5
|
2010
|
||||||||||
Financial
institutions
|
- | 12.2 | - | - | - | 12.2 |
MX$ +
TIIE
|
1.9
|
2010 to
2014
|
||||||||||
Financial
institutions
|
- | 9.6 | - | - | - | 9.6 |
US$ +
LIBOR
|
1.8
|
2010 to
2011
|
||||||||||
Financial
institutions
|
- | 1.0 | - | - | - | 1.0 |
BS
|
20.4
|
2010 to
2013
|
||||||||||
Import
Financing (FINIMP) - Tequimar
|
- | - | 0.8 | - | - | 0.8 |
US$
|
7.0
|
2012
|
||||||||||
BNDES
|
0.03 | - | 0.4 | - | - | 0.4 |
UMBNDES
|
8.2
|
2010 to
2011
|
||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
Subtotal
|
447.9 | 275.0 | 1.9 | - | 16.6 | 741.3 | |||||||||||||
Check
|
- | - | - | - | - | - | |||||||||||||
Local
Currency
|
|||||||||||||||||||
Debentures
|
- | - | - | - | 1,187.9 | 1,187.9 |
CDI
|
108.5
|
2012
|
||||||||||
BNDES
|
318.1 | 425.7 | 71.9 | 211.6 | - | 1,027.4 |
TJLP
|
3.7
|
2010 to
2019
|
||||||||||
Banco
do Brasil
|
- | - | - | 532.2 | - | 532.2 |
CDI
|
91.8
|
2010
|
||||||||||
Caixa
Econômica Federal
|
- | - | - | 495.3 | - | 495.3 |
CDI
|
120.0
|
2012
|
||||||||||
Banco
do Nordeste do Brasil
|
- | 112.6 | - | - | - | 112.6 |
R$
|
8.5
|
2018
|
||||||||||
Loan
- MaxFácil
|
- | - | - | 110.8 | - | 110.8 |
CDI
|
100.0
|
2010
|
||||||||||
Research
and projects financing (FINEP)
|
- | 68.1 | - | - | - | 68.1 |
TJLP
|
0.9
|
2010 to
2014
|
||||||||||
Working
capital loan - União Vopak/RPR
|
- | - | 0.2 | - | 18.3 | 18.5 |
CDI
|
125.5
|
2010 to
2012
|
||||||||||
Agency
for Financing Machinery and Equipment (FINAME)
|
- | 1.5 | 1.7 | 13.5 | - | 16.7 |
TJLP
|
3.3
|
2010 to
2013
|
||||||||||
Financial
leasing floating rate
|
- | - | - | 13.2 | - | 13.2 |
CDI
|
0.5
|
2010 to
2011
|
||||||||||
BNDES
|
3.2 | 6.4 | - | 2.7 | - | 12.3 |
R$
|
5.1
|
2015
|
||||||||||
Financial
institutions
|
- | - | 2.2 | - | - | 2.2 |
R$
|
10.1
|
2010
|
||||||||||
Financial
leasing fixed rate
|
- | - | 0.01 | 0.1 | 2.0 | 2.1 |
R$
|
13.6
|
2010 to
2014
|
||||||||||
Others
|
- | - | - | 2.2 | - | 2.2 |
CDI
|
0.4
|
2010 to
2011
|
||||||||||
Subtotal
|
321.4 | 614.2 | 76.0 | 1,381.7 | 1,208.2 | 3,601.5 | |||||||||||||
Check
|
- | - | - | - | - | - | |||||||||||||
Total
|
769.2 | 889.2 | 77.9 | 1,381.7 | 1,224.7 | 4,342.8 | |||||||||||||
Check
|
- | - | - | - | - | - | |||||||||||||
Composition
per annum
|
|||||||||||||||||||
Up to 1
year
|
40.2 | 224.7 | 24.7 | 699.8 | 31.0 | 1,020.3 | |||||||||||||
From 1 to 2
years
|
134.0 | 288.8 | 16.9 | 482.4 | (2.9 | ) | 919.2 | ||||||||||||
From 2 to 3
years
|
124.7 | 168.3 | 16.9 | 195.7 | 1,196.2 | 1,702.0 | |||||||||||||
From 3 to 4
years
|
20.1 | 78.5 | 10.4 | 1.9 | 0.4 | 111.2 | |||||||||||||
From 4 to 5
years
|
10.7 | 47.2 | 7.3 | 1.4 | 0.1 | 66.6 | |||||||||||||
Thereafter
|
439.5 | 81.8 | 1.7 | 0.5 | - | 523.5 | |||||||||||||
Total
|
769.2 | 889.2 | 77.9 | 1,381.7 | 1,224.7 | 4,342.8 | |||||||||||||
- | - | - | - | - | - |
TIIE -
Interbank Interest Rate Even / UMBNDES - BNDES Basket of Currencies / CDI
- interbank deposit rate / BS = Bolivar Forte from
Venezuela
|
Balance
in December/2009
|
|||||||||||||||
Ultragaz
|
Oxiteno
|
|
Ultracargo
|
Ipiranga
|
|
Ultrapar
Parent Company / Other
|
Ultrapar
Consolidated
|
||||||||
CASH
AND LONG TERM INVESTMENTS
|
316.0 | 403.4 | 22.6 | 1,422.5 | 118.6 | 2,283.2 |
CNPJ nº
33.256.439/0001- 39
|
NIRE
35.300.109.724
|
1.
|
To approve
the financial statements of the Company, including the balance sheet and
the management report, for the fiscal year ended December 31st,
2009, as well as the destination of earnings for the year 2009 and the
distribution of dividends,
|
supported by the report from the Company's independent auditors. |
2.
|
To approve
the capital budget proposed for the fiscal year 2010, as attached, to be
submited to the Annual General Shareholders’ Meeting for approval,
pursuant to Law nr
6,404/76, article 196.
|
3.
|
To approve,
subject to the Annual General Shareholders’ Meeting’s approval, the
following proposal by the Executive Board for the destination of net
earnings for the year ending December 31st,
2009, in the amount of R$ 466,747,829.11 (four hundred sixty six million,
seven hundred forty seven thousand, eight hundred twenty nine reais and
eleven cents), as described below:
|
|
a)
|
R$
23,337,391.46 (twenty three million, three hundred and thirty seven
thousand, three hundred and ninety one reais and fourty six cents) will be
directed to the legal reserve;
|
|
b)
|
R$
164,848,793.85 (one hundred and sixty four million, eight hundred and
forty eight thousand, seven hundred and ninety three reais and eighty five
cents) will be directed to the reserve for retention of profits, based on
the approved capital budget; and
|
|
c)
|
R$
278,561,643.80 (two hundred and seventy eight million, five hundred and
sixty one thousand, six hundred and forty three reais and eighty cents)
will be directed to the payment of dividends to holders of common and
preferred shares, of which R$ 119,160,417.90 (one hundred and nineteen
million, one
|
hundred and sixty thousand, four hundred and seventeen reais and ninety cents) were paid as interim dividends as approved by the Board of Directors on August 12th, 2009. The remaining balance of the dividends approved today, equivalent to R$ 159,401,225.90 (one hundred and fifty nine million, four hundred and one thousand, two hundred and twenty five reais and ninety cents) will be paid to shareholders from March 12th, 2010 onwards, with no remuneration or monetary adjustment. Holders of common and preferred shares will receive dividends per share of R$ 1.19 (one real and nineteen cents). | ||
The record date to establish the right to receive the dividends as approved herein will be March 3rd, 2010 in Brazil and March 8th, 2010 in the United States of America. |
4.
|
To ratify
Ultrapar’s Financial Risk Management Policy and the financial risk
management in 2009.
|
5.
|
The members
of the Board of Directors were updated about strategic and expansion
projects of the Company.
|
CAPITAL
BUDGET FOR 2010
|
||||
(amounts
in thousands of R$)
|
||||
1
. Sources of funds
|
1,125,938 | |||
- Own
resources (profits retained in previous fiscal years)
|
959,338 | |||
- Own
resources (retention for the fiscal year 2009)
|
166,600 | |||
2
. Uses of funds
|
1,125,938 | |||
-
Investments in expansion, productivity (including working
capital)
|
651,000 | |||
- Funds
for acquisitions in 2010
|
195,938 | |||
-
Reduction in net debt
|
279,000 |
CNPJ nº
33.256.439/0001- 39
|
NIRE
35.300.109.724
|
|
1.
|
The members of the Fiscal
Council were updated on the performance of Ultrapar’s business
units in the fourth quarter of
2009.
|
|
2.
|
The Company’s
representatives presented the financial statements for the fiscal year ended on
December 31st, 2009. This presentation
was assessed and discussed with the presence of representatives of
KPMG.
|
|
3.
|
The
representatives of KPMG presented a summary of the main concepts and
procedures applied to the auditing of the financial statements, as well as
to its audit report dated February 22nd,
2010.
|
|
4.
|
The members
of the Fiscal Council discussed and unanimously approved the Company’s
financial statements and management report for the year 2009, as well as
the proposal for the Company’s capital budget (Annex A), destination of
net earnings and dividend distribution to shareholders under the terms
presented by the Company’s
management.
|
|
5.
|
In accordance
with legal and statutory provisions and having examined the matters listed
in item 2 above, the Fiscal Council issued its report, as attached (Annex
B).
|
Wolfgang
Eberhard Rohrbach
|
Edson
Pena Junior
|
Mario
Probst
|
Raul
Murgel Braga
|
CAPITAL
BUDGET FOR 2010
|
||||
(amounts
in thousands of R$)
|
||||
1
. Sources of funds
|
1,125,938 | |||
- Own
resources (profit retained in previous fiscal years)
|
959,338 | |||
- Own
resources (retention for the fiscal year 2009)
|
166,600 | |||
2
. Uses of funds
|
1,125,938 | |||
-
Investments in expansion, productivity (including working
capital)
|
651,000 | |||
- Funds
for acquisitions in 2010
|
195,938 | |||
-
Reduction in net debt
|
279,000 |
ULTRAPAR PARTICIPAÇÕES
S.A.
|
ULTRAPAR HOLDINGS INC. | ||||
By:
|
/s/
André Covre
|
|||
Name:
|
André
Covre
|
|||
Title:
|
Chief
Financial and Investor Relations Officer
|