Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
||
1.
|
Individual and Consolidated Interim Financial Information for the Nine-Month Period Ended September 30, 2014 and Report on Review of Interim Financial Information
|
|
2. | Earnings release 3Q14 | |
3. | Board of Directors Minutes |
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A.
Individual and Consolidated
Interim Financial Information
for the Nine-Month Period Ended
September 30, 2014 and
Report on Review of Interim
Financial Information
|
Report on Review of Interim Financial Information
|
3 – 4
|
Balance Sheets
|
5 – 6
|
Income Statements
|
7 – 8
|
Statements of Comprehensive Income
|
9 – 10
|
Statements of Changes in Equity
|
11 – 12
|
Statements of Cash Flows - Indirect Method
|
13 – 14
|
Statements of Value Added
|
15
|
Notes to the Interim Financial Information
|
16 – 95
|
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated | ||||||||||||||||||
Assets
|
Note
|
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
||||||||||||||
Current assets
|
|||||||||||||||||||
Cash and cash equivalents
|
4
|
116,043
|
110,278
|
2,485,789
|
2,276,069
|
||||||||||||||
Financial investments
|
4
|
68,970
|
264
|
1,211,068
|
1,149,132
|
||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
2,542,733
|
2,321,537
|
||||||||||||||
Inventories, net
|
6
|
-
|
-
|
1,941,346
|
1,592,513
|
||||||||||||||
Recoverable taxes, net
|
7
|
23,360
|
27,067
|
558,640
|
479,975
|
||||||||||||||
Dividends receivable
|
-
|
296,918
|
-
|
177
|
|||||||||||||||
Other receivables
|
1,294
|
1,349
|
52,943
|
19,361
|
|||||||||||||||
Prepaid expenses, net
|
10
|
62
|
1,907
|
57,926
|
65,177
|
||||||||||||||
Total current assets
|
209,729
|
437,783
|
8,850,445
|
7,903,941
|
|||||||||||||||
Non-current assets
|
|||||||||||||||||||
Financial investments
|
4
|
-
|
-
|
129,235
|
118,499
|
||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
137,687
|
124,478
|
||||||||||||||
Related parties
|
8.a
|
750,000
|
772,194
|
10,858
|
10,858
|
||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
14
|
395
|
412,343
|
376,132
|
||||||||||||||
Recoverable taxes, net
|
7
|
40,174
|
21,464
|
81,195
|
37,365
|
||||||||||||||
Escrow deposits
|
23
|
148
|
148
|
683,955
|
614,912
|
||||||||||||||
Other receivables
|
-
|
-
|
8,143
|
6,634
|
|||||||||||||||
Prepaid expenses, net
|
10
|
-
|
-
|
99,631
|
97,805
|
||||||||||||||
790,336
|
794,201
|
1,563,047
|
1,386,683
|
||||||||||||||||
Investments
|
|||||||||||||||||||
In subsidiaries
|
11.a
|
7,175,238
|
6,112,193
|
-
|
-
|
||||||||||||||
In joint-ventures
|
11.a;11.b
|
21,957
|
22,751
|
50,008
|
44,386
|
||||||||||||||
In associates
|
11.c
|
-
|
-
|
12,438
|
11,741
|
||||||||||||||
Other
|
-
|
-
|
2,814
|
2,814
|
|||||||||||||||
Property, plant, and equipment, net
|
12
|
-
|
-
|
4,977,783
|
4,860,225
|
||||||||||||||
Intangible assets, net
|
13
|
246,163
|
246,163
|
3,013,935
|
2,168,755
|
||||||||||||||
7,443,358
|
6,381,107
|
8,056,978
|
7,087,921
|
||||||||||||||||
Total non-current assets
|
8,233,694
|
7,175,308
|
9,620,025
|
8,474,604
|
|||||||||||||||
Total assets
|
8,443,423
|
7,613,091
|
18,470,470
|
16,378,545
|
Parent
|
Consolidated
|
|||||||||||||||||
Liabilities
|
Note
|
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
|||||||||||||
Current liabilities
|
||||||||||||||||||
Loans
|
14
|
-
|
-
|
1,668,291
|
1,767,824
|
|||||||||||||
Debentures
|
14.g
|
847,893
|
53,287
|
899,164
|
60,377
|
|||||||||||||
Finance leases
|
14.j
|
-
|
-
|
2,933
|
1,788
|
|||||||||||||
Trade payables
|
15
|
9
|
1,133
|
975,581
|
968,950
|
|||||||||||||
Salaries and related charges
|
16
|
158
|
141
|
287,655
|
297,654
|
|||||||||||||
Taxes payable
|
17
|
6
|
24
|
141,716
|
116,322
|
|||||||||||||
Dividends payable
|
20.g
|
13,132
|
237,938
|
15,757
|
242,207
|
|||||||||||||
Income and social contribution taxes payable
|
-
|
559
|
96,851
|
113,922
|
||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
11,922
|
11,922
|
|||||||||||||
Provision for asset retirement obligation
|
18
|
-
|
-
|
4,558
|
3,449
|
|||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
-
|
-
|
70,270
|
69,306
|
|||||||||||||
Other payables
|
292
|
320
|
46,888
|
93,040
|
||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
20,297
|
17,731
|
|||||||||||||
Total current liabilities
|
861,490
|
293,402
|
4,241,883
|
3,764,492
|
||||||||||||||
Non-current liabilities
|
||||||||||||||||||
Loans
|
14
|
-
|
-
|
4,178,635
|
3,697,999
|
|||||||||||||
Debentures
|
14.g
|
-
|
799,197
|
1,398,872
|
1,399,035
|
|||||||||||||
Finance leases
|
14.j
|
-
|
-
|
44,841
|
42,603
|
|||||||||||||
Related parties
|
8.a
|
-
|
-
|
3,872
|
3,872
|
|||||||||||||
Subscription warrants – indemnification
|
3.a
|
107,181
|
-
|
107,181
|
-
|
|||||||||||||
Deferred income and social contribution taxes
|
9.a
|
470
|
-
|
98,422
|
101,499
|
|||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
544
|
531
|
629,247
|
569,714
|
|||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
110,829
|
99,374
|
|||||||||||||
Provision for asset retirement obligation
|
18
|
-
|
-
|
65,940
|
66,212
|
|||||||||||||
Other payables
|
-
|
-
|
79,370
|
77,725
|
||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
8,822
|
9,134
|
|||||||||||||
Total non-current liabilities
|
108,195
|
799,728
|
6,726,031
|
6,067,167
|
||||||||||||||
Shareholders’ equity
|
||||||||||||||||||
Share capital
|
20.a
|
3,838,686
|
3,696,773
|
3,838,686
|
3,696,773
|
|||||||||||||
Capital reserve
|
20.c
|
526,087
|
20,246
|
526,087
|
20,246
|
|||||||||||||
Revaluation reserve
|
20.d
|
5,913
|
6,107
|
5,913
|
6,107
|
|||||||||||||
Profit reserves
|
20.e
|
2,706,632
|
2,706,632
|
2,706,632
|
2,706,632
|
|||||||||||||
Treasury shares
|
20.b
|
(111,521)
|
(114,885)
|
(111,521)
|
(114,885)
|
|||||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g
|
-
|
161,584
|
-
|
161,584
|
|||||||||||||
Retained earnings
|
482,778
|
-
|
482,778
|
-
|
||||||||||||||
Valuation adjustments
|
2.c;2.o; 20.f
|
5,438
|
5,428
|
5,438
|
5,428
|
|||||||||||||
Cumulative translation adjustments
|
2.r;20.f
|
19,725
|
38,076
|
19,725
|
38,076
|
|||||||||||||
Shareholders’ equity attributable to:
|
||||||||||||||||||
Shareholders of the Company
|
7,473,738
|
6,519,961
|
7,473,738
|
6,519,961
|
||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
28,818
|
26,925
|
||||||||||||||
Total shareholders’ equity
|
7,473,738
|
6,519,961
|
7,502,556
|
6,546,886
|
||||||||||||||
Total liabilities and shareholders’ equity
|
8,443,423
|
7,613,091
|
18,470,470
|
16,378,545
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
07/01/2014 to 09/30/2014
|
07/01/2013 to 09/30/2013
|
07/01/2014 to
09/30/2014
|
07/01/2013 to 09/30/2013
|
||||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
17,299,930
|
15,909,670
|
|||||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
(15,929,882
|
)
|
(14,645,484
|
)
|
|||||||||||||
Gross profit
|
-
|
-
|
1,370,048
|
1,264,186
|
||||||||||||||||
Operating income (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
(556,706
|
)
|
(461,347
|
)
|
|||||||||||||
General and administrative
|
26
|
(2,470
|
)
|
(2,743
|
)
|
(268,861
|
)
|
(264,978
|
)
|
|||||||||||
Income from disposal of assets
|
28
|
-
|
5
|
8,502
|
3,672
|
|||||||||||||||
Other operating income, net
|
27
|
2,420
|
2,742
|
20,880
|
29,007
|
|||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
(50
|
)
|
4
|
573,863
|
570,540
|
|||||||||||||||
Financial income
|
29
|
35,580
|
35,201
|
92,742
|
66,206
|
|||||||||||||||
Financial expenses
|
29
|
(22,828
|
)
|
(19,225
|
)
|
(200,142
|
)
|
(155,110
|
)
|
|||||||||||
Share of profit of subsidiaries, joint ventures, and associates
|
11
|
317,694
|
314,762
|
(5,185
|
)
|
(1,779
|
)
|
|||||||||||||
Income before income and social contribution taxes
|
330,396
|
330,742
|
461,278
|
479,857
|
||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b
|
(2,476
|
)
|
(5,318
|
)
|
(130,324
|
)
|
(159,322
|
)
|
|||||||||||
Deferred
|
9.b
|
(1,739
|
)
|
2
|
(16,662
|
)
|
(11,376
|
)
|
||||||||||||
Tax incentives
|
9.b;9.c
|
-
|
-
|
14,486
|
18,638
|
|||||||||||||||
(4,215
|
)
|
(5,316
|
)
|
(132,500
|
)
|
(152,060
|
)
|
|||||||||||||
Net income for the period
|
326,181
|
325,426
|
328,778
|
327,797
|
||||||||||||||||
Net income for the period attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
326,181
|
325,426
|
326,181
|
325,426
|
||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
2,597
|
2,371
|
||||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
||||||||||||||||||||
Basic
|
30
|
0.5971
|
0.6094
|
0.5971
|
0.6094
|
|||||||||||||||
Diluted
|
30
|
0.5922
|
0.6066
|
0.5922
|
0.6066
|
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
01/01/2014 to 09/30/2014
|
01/01/2013 to 09/30/2013
|
01/01/2014 to 09/30/2014
|
01/01/2013 to 09/30/2013
|
|||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
49,914,027
|
44,713,742
|
||||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
(45,972,139
|
)
|
(41,225,605
|
)
|
||||||||||||
Gross profit
|
-
|
-
|
3,941,888
|
3,488,137
|
|||||||||||||||
Operating income (expenses)
|
|||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
(1,584,329
|
)
|
(1,309,950
|
)
|
||||||||||||
General and administrative
|
26
|
(29,582
|
)
|
(7,939
|
)
|
(833,521
|
)
|
(750,555
|
)
|
||||||||||
Income from disposal of assets
|
28
|
-
|
5
|
15,194
|
18,394
|
||||||||||||||
Other operating income, net
|
27
|
10,173
|
7,988
|
62,448
|
64,252
|
||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
(19,409)
|
54
|
1,601,680
|
1,510,278
|
|||||||||||||||
Financial income
|
29
|
95,481
|
83,803
|
263,996
|
166,644
|
||||||||||||||
Financial expenses
|
29
|
(67,226
|
)
|
(64,985)
|
(584,739
|
)
|
(410,392
|
)
|
|||||||||||
Share of profit of subsidiaries, joint ventures and associates
|
11
|
866,650
|
899,718
|
(10,820)
|
(3,821
|
)
|
|||||||||||||
Income before income and social contribution taxes
|
875,496
|
918,590
|
1,270,117
|
1,262,709
|
|||||||||||||||
Income and social contribution taxes
|
|||||||||||||||||||
Current
|
9.b
|
(2,476)
|
(66,226
|
)
|
(436,932
|
)
|
(404,017
|
)
|
|||||||||||
Deferred
|
9.b
|
(851)
|
(34
|
)
|
(1,163
|
)
|
(41,427
|
)
|
|||||||||||
Tax incentives
|
9.b;9.c
|
-
|
47,441
|
40,738
|
|||||||||||||||
(3,327)
|
(66,260
|
)
|
(390,654
|
)
|
(404,706
|
)
|
|||||||||||||
Net income for the period
|
872,169
|
852,330
|
879,463
|
858,003
|
|||||||||||||||
Net income for the period attributable to:
|
|||||||||||||||||||
Shareholders of the Company
|
872,169
|
852,330
|
872,169
|
852,330
|
|||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
7,294
|
5,673
|
|||||||||||||||
Earnings per share (based on weighted average of shares outstanding) – R$
|
|||||||||||||||||||
Basic
|
30
|
1.5996
|
1.5960
|
1.5996
|
1.5960
|
||||||||||||||
Diluted
|
30
|
1.5874
|
1.5889
|
1.5874
|
1.5889
|
Parent |
Consolidated
|
||||||||||||||||||
Note
|
07/01/2014 to
09/30/2014
|
07/01/2013 to
09/30/2013
|
07/01/2014 to
09/30/2014
|
07/01/2013 to
09/30/2013
|
|||||||||||||||
Net income for the period attributable to shareholders of the Company
|
326,181
|
325,426
|
326,181
|
325,426
|
|||||||||||||||
Net income for the period attributable to non-controlling interests in subsidiaries
|
-
|
-
|
2,597
|
2,371
|
|||||||||||||||
Net income for the period
|
326,181
|
325,426
|
328,778
|
327,797
|
|||||||||||||||
Items that are subsequently reclassified to profit or loss:
|
|||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c; 20.f
|
27
|
(26)
|
27
|
(26)
|
||||||||||||||
Cumulative translation adjustments, net of hedge of net investments in foreign operation
|
2.c; 2.r; 20.f
|
(32,207)
|
4,899
|
(32,207)
|
4,899
|
||||||||||||||
Total comprehensive income for the period
|
294,001
|
330,299
|
296,598
|
332,670
|
|||||||||||||||
Total comprehensive income for the period attributable to shareholders of the Company
|
294,001
|
330,299
|
294,001
|
330,299
|
|||||||||||||||
Total comprehensive income for the period attributable to non-controlling interest in subsidiaries
|
-
|
-
|
2,597
|
2,371
|
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
01/01/2014 to
09/30/2014
|
01/01/2013 to
09/30/2013
|
01/01/2014 to
09/30/2014
|
01/01/2013 to
09/30/2013
|
|||||||||||||||
Net income for the period attributable to shareholders of the Company
|
872,169
|
852,330
|
872,169
|
852,330
|
|||||||||||||||
Net income for the period attributable to non-controlling interests in subsidiaries
|
-
|
-
|
7,294
|
5,673
|
|||||||||||||||
Net income for the period
|
872,169
|
852,330
|
879,463
|
858,003
|
|||||||||||||||
Items that are subsequently reclassified to profit or loss:
|
|||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c;20.f
|
10
|
(13)
|
10
|
(13)
|
||||||||||||||
Cumulative translation adjustments, net of hedge of net investments in foreign operation
|
2.c; 2.r; 20.f
|
(18,351)
|
992
|
(18,351)
|
992
|
||||||||||||||
Total comprehensive income for the period
|
853,828
|
853,309
|
861,122
|
858,982
|
|||||||||||||||
Total comprehensive income for the period attributable to shareholders of the Company
|
853,828
|
853,309
|
853,828
|
853,309
|
|||||||||||||||
Total comprehensive income for the period attributable to non-controlling interest in subsidiaries
|
-
|
-
|
7,294
|
5,673
|
Profit reserve
|
Cumulative other comprehensive income | Shareholders’ equity
attributable to:
|
||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve on subsidiaries
|
Legal
reserve
|
Investments statutory reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated shareholders’ equity | ||||||||||||||||||||||||||||||
Balance as of December 31,
2012
|
3,696,773
|
20,246
|
6,713
|
273,842
|
617,641
|
1,333,066
|
(12,615)
|
12,621
|
-
|
(114,885) |
147,195
|
5,980,597
|
25,481 |
6,006,078
|
||||||||||||||||||||||||||||||
Net income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
852,330
|
-
|
-
|
852,330
|
5,673
|
858,003
|
||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c;
20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(13)
|
-
|
-
|
-
|
-
|
(13
|
)
|
-
|
(13)
|
||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r;
20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
992
|
-
|
-
|
-
|
992
|
-
|
992
|
|||||||||||||||||||||||||||||
Total comprehensive income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(13)
|
992
|
852,330
|
-
|
-
|
853,309
|
5,673
|
858,982
|
||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(541)
|
-
|
-
|
-
|
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(149)
|
-
|
-
|
(149)
|
(26)
|
(175)
|
|||||||||||||||||||||||||||||
Interim dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(354,032)
|
-
|
-
|
(354,032
|
)
|
-
|
(354,032)
|
|||||||||||||||||||||||||||||
Dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(116)
|
(116)
|
||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(147,195)
|
(147,195
|
)
|
-
|
(147,195)
|
|||||||||||||||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,295)
|
(4,295)
|
||||||||||||||||||||||||||||||
Balance as of September 30, 2013
|
3,696,773
|
20,246
|
6,172
|
273,842
|
617,641
|
1,333,066
|
(12,628)
|
13,613
|
498,690
|
(114,885)
|
-
|
6,332,530
|
26,717
|
6,359,247
|
Profit reserve
|
Cumulative other comprehensive income
|
Shareholders’ equity
attributable to:
|
||||||||||||||||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Revaluation reserve on subsidiaries
|
Legal
reserve
|
Investments statutory reserve
|
Retention of profits
|
Valuation adjustments
|
Cumulative translation adjustments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum mandatory dividends
|
Shareholders of the Company
|
Non-controlling interests in subsidiaries
|
Consolidated shareholders’ equity
|
||||||||||||||||||||||||||||||
Balance as of December 31,
2013
|
3,696,773
|
20,246
|
6,107
|
335,099
|
1,038,467
|
1,333,066
|
5,428
|
38,076
|
-
|
(114,885)
|
161,584
|
6,519,961
|
26,925
|
6,546,886
|
||||||||||||||||||||||||||||||
Net income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
872,169
|
-
|
-
|
872,169
|
7,294
|
879,463
|
||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
Valuation adjustments for financial instruments
|
2.c;
20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
-
|
-
|
-
|
10
|
-
|
10
|
|||||||||||||||||||||||||||||
Currency translation of foreign subsidiaries hedge of net investments in foreign operation
|
2.c;
2.r;
20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(18,351)
|
-
|
-
|
-
|
(18,351)
|
-
|
(18,351)
|
|||||||||||||||||||||||||||||
Total comprehensive income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
(18,351)
|
872,169
|
-
|
-
|
853,828
|
7,294
|
861,122
|
||||||||||||||||||||||||||||||
Increase in share capital
|
3.a;
20.a
|
141,913
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
141,913
|
-
|
141,913
|
|||||||||||||||||||||||||||||
Capital surplus on subscription of shares
|
3.a;
20.c
|
-
|
498,812
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
498,812
|
-
|
498,812
|
|||||||||||||||||||||||||||||
Costs directly attributable to issuing new shares
|
3.a;
20.c
|
-
|
(2,260)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,260)
|
-
|
(2,260)
|
|||||||||||||||||||||||||||||
Sale of treasury shares
|
-
|
9,289
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,364
|
-
|
12,653
|
-
|
12,653
|
||||||||||||||||||||||||||||||
Realization of revaluation reserve
|
20.d
|
-
|
-
|
(194)
|
-
|
-
|
-
|
-
|
-
|
194
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(31)
|
-
|
-
|
(31)
|
-
|
(31)
|
|||||||||||||||||||||||||||||
Interim dividends
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(389,554)
|
-
|
-
|
(389,554)
|
-
|
(389,554)
|
|||||||||||||||||||||||||||||
Dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,272)
|
(5,272)
|
||||||||||||||||||||||||||||||
Acquisition of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(129)
|
(129)
|
||||||||||||||||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(161,584)
|
(161,584)
|
-
|
(161,584)
|
|||||||||||||||||||||||||||||
Balance as of September 30, 2014
|
3,838,686
|
526,087
|
5,913
|
335,099
|
1,038,467
|
1,333,066
|
5,438
|
19,725
|
482,778
|
(111,521)
|
-
|
7,473,738
|
28,818
|
7,502,556
|
Parent
|
Consolidated
|
||||||||||||||||||
Note
|
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||||
Cash flows from operating activities
|
|||||||||||||||||||
Net income for the period
|
872,169
|
852,330
|
879,463
|
858,003
|
|||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
|||||||||||||||||||
Share of profit of subsidiaries, joint ventures and associates
|
11
|
(866,650)
|
(899,718)
|
10,820
|
3,821
|
||||||||||||||
Depreciation and amortization
|
12;13
|
-
|
-
|
651,466
|
578,012
|
||||||||||||||
PIS and COFINS credits on depreciation
|
12;13
|
-
|
-
|
9,436
|
9,277
|
||||||||||||||
Asset retirement expenses
|
18
|
-
|
-
|
(3,080)
|
(2,753)
|
||||||||||||||
Interest, monetary, and exchange variations
|
69,514
|
51,456
|
655,589
|
390,294
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.b
|
851
|
34
|
1,163
|
41,427
|
||||||||||||||
Income from disposal of assets
|
28
|
-
|
(5)
|
(15,194)
|
(18,394)
|
||||||||||||||
Other
|
-
|
5
|
2,952
|
3,365
|
|||||||||||||||
Dividends received from subsidiaries and joint-ventures
|
1,068,334
|
374,062
|
2,039
|
3,220
|
|||||||||||||||
(Increase) decrease in current assets
|
|||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(150,860)
|
40,094
|
||||||||||||||
Inventories
|
6
|
-
|
-
|
(194,502)
|
(249,863)
|
||||||||||||||
Recoverable taxes
|
7
|
3,707
|
16,698
|
(72,590)
|
39,637
|
||||||||||||||
Other receivables
|
55
|
(385)
|
(30,031)
|
91
|
|||||||||||||||
Prepaid expenses
|
10
|
1,845
|
-
|
11,628
|
(26,103)
|
||||||||||||||
Increase (decrease) in current liabilities
|
|||||||||||||||||||
Trade payables
|
15
|
(1,124)
|
(159)
|
(110,571)
|
(415,594)
|
||||||||||||||
Salaries and related charges
|
16
|
17
|
3
|
(26,538)
|
15,372
|
||||||||||||||
Taxes payable
|
17
|
(18)
|
(3,043)
|
21,967
|
22,826
|
||||||||||||||
Income and social contribution taxes
|
-
|
-
|
303,445
|
233,368
|
|||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
-
|
-
|
964
|
14,570
|
||||||||||||||
Other payables
|
(28)
|
-
|
(53,020)
|
(35,201)
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(2,586)
|
(1,821)
|
||||||||||||||
(Increase) decrease in non-current assets
|
|||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(13,209)
|
14,144
|
||||||||||||||
Recoverable taxes
|
7
|
(18,710)
|
25,999
|
(43,830)
|
13,223
|
||||||||||||||
Escrow deposits
|
-
|
84
|
(67,760)
|
(50,183)
|
|||||||||||||||
Other receivables
|
-
|
-
|
(1,509)
|
709
|
|||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
8,009
|
(6,620)
|
||||||||||||||
Increase (decrease) in non-current liabilities
|
|||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
11,455
|
10,577
|
||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
13
|
8
|
13,334
|
35,605
|
||||||||||||||
Other payables
|
-
|
-
|
(5,451)
|
(29,251)
|
|||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(312)
|
(973)
|
||||||||||||||
Income and social contribution taxes paid
|
(559)
|
-
|
(320,519)
|
(193,340)
|
|||||||||||||||
Net cash provided by operating activities
|
1,129,416
|
417,369
|
1,472,168
|
1,297,539
|
Ultrapar Participações S.A. and Subsidiaries
Statements of Cash Flows - Indirect Method
For the nine-month period ended September 30, 2014 and 2013
(In thousands of Brazilian Reais)
|
Parent
|
Consolidated
|
||||||||||||||||||
Note |
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||||
Cash flows from investing activities | |||||||||||||||||||
Financial investments, net of redemptions
|
(68,706)
|
(637)
|
(72,674)
|
27,182
|
|||||||||||||||
Acquisition of subsidiaries, net
|
-
|
-
|
-
|
(6,168)
|
|||||||||||||||
Cash and cash equivalents of acquired subsidiaries
|
3.a
|
-
|
-
|
9,123
|
-
|
||||||||||||||
Acquisition of property, plant, and equipment
|
12
|
-
|
-
|
(466,912)
|
(403,274)
|
||||||||||||||
Acquisition of intangible assets
|
13
|
-
|
-
|
(338,891)
|
(340,338)
|
||||||||||||||
Capital increase in subsidiaries
|
11.a
|
(236,100)
|
-
|
-
|
-
|
||||||||||||||
Capital increase in joint ventures
|
11.b
|
-
|
-
|
(19,000)
|
(17,580)
|
||||||||||||||
Capital reduction to associates
|
11.c
|
-
|
-
|
-
|
1,500
|
||||||||||||||
Capital reduction to subsidiaries
|
11.a
|
-
|
700,000
|
-
|
-
|
||||||||||||||
Proceeds from disposal of assets
|
28
|
-
|
-
|
58,343
|
55,164
|
||||||||||||||
Net cash provided by (used in) investing activities
|
(304,806)
|
699,363
|
(830,011)
|
(683,514)
|
|||||||||||||||
Cash flows from financing activities
|
|||||||||||||||||||
Loans and debentures
|
|||||||||||||||||||
Borrowings
|
14
|
-
|
-
|
1,591,867
|
1,302,788
|
||||||||||||||
Repayments
|
14
|
-
|
-
|
(700,231)
|
(565,332)
|
||||||||||||||
Interest paid
|
14
|
(75,489)
|
(66,665)
|
(511,242)
|
(478,180)
|
||||||||||||||
Payment of financial lease
|
14.j
|
-
|
-
|
(4,141)
|
(3,335)
|
||||||||||||||
Dividends paid
|
(775,943)
|
(705,150)
|
(782,877)
|
(711,208)
|
|||||||||||||||
Sale of treasury shares
|
12,653
|
-
|
-
|
-
|
|||||||||||||||
Costs directly attributable to issuing new shares
|
20.c
|
|
(2,260)
|
-
|
|
(2,260)
|
-
|
||||||||||||
Related parties
|
22,194
|
31,312
|
-
|
-
|
|||||||||||||||
Net cash used in financing activities
|
(818,845)
|
(740,503)
|
(408,884)
|
(455,267)
|
|||||||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
-
|
-
|
(23,553)
|
959
|
|||||||||||||||
Increase (decrease) in cash and cash equivalents
|
5,765
|
376,229
|
209,720
|
159,717
|
|||||||||||||||
Cash and cash equivalents at the beginning of the period
|
4
|
110,278
|
76,981
|
2,276,069
|
2,021,114
|
||||||||||||||
Cash and cash equivalents at the end of the period
|
4
|
116,043
|
453,210
|
2,485,789
|
2,180,831
|
||||||||||||||
Additional information - transactions that do not affect cash and cash equivalents:
|
|||||||||||||||||||
Extrafarma acquisition – capital increase and subscription warrants
|
3.a
|
749,289
|
-
|
749,289
|
-
|
||||||||||||||
Extrafarma acquisition – gross debt assumed on close date
|
3.a
|
-
|
-
|
207,911
|
-
|
Parent
|
Consolidated
|
||||||||||||||||||||||
Note
|
09/30/2014
|
%
|
09/30/2013
|
%
|
09/30/2014
|
%
|
09/30/2013
|
%
|
|||||||||||||||
Revenue
|
|||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25
|
-
|
-
|
51,254,554
|
45,876,044
|
||||||||||||||||||
Rebates, discounts, and returns
|
25
|
-
|
-
|
(227,636)
|
(192,205)
|
||||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
-
|
-
|
(14,056)
|
(6,864)
|
|||||||||||||||||||
Income from disposal of assets
|
28
|
-
|
5
|
15,194
|
18,394
|
||||||||||||||||||
-
|
5
|
51,028,056
|
45,695,369
|
||||||||||||||||||||
Materials purchased from third parties
|
|||||||||||||||||||||||
Raw materials used
|
-
|
-
|
(2,806,815)
|
(2,190,286)
|
|||||||||||||||||||
Cost of goods, products, and services sold
|
-
|
-
|
(42,981,969)
|
(38,886,264
|
)
|
||||||||||||||||||
Third-party materials, energy, services, and others
|
(25,799)
|
(4,365
|
)
|
(1,355,645)
|
(1,200,171)
|
||||||||||||||||||
Reversal of impairment losses
|
10,180
|
7,989
|
(4,351)
|
9,999
|
|||||||||||||||||||
(15,619)
|
3,624
|
(47,148,780)
|
(42,266,722
|
)
|
|||||||||||||||||||
Gross value added
|
(15,619)
|
3,629
|
3,879,276
|
3,428,647
|
|||||||||||||||||||
Deductions
|
|||||||||||||||||||||||
Depreciation and amortization
|
-
|
-
|
(651,466)
|
(578,012
|
)
|
||||||||||||||||||
PIS and COFINS credits on depreciation
|
-
|
-
|
(9,440)
|
(9,277)
|
|||||||||||||||||||
-
|
-
|
(660,906)
|
(587,289)
|
||||||||||||||||||||
Net value added by the Company
|
(15,619)
|
3,629
|
3,218,370
|
2,841,358
|
|||||||||||||||||||
Value added received in transfer
|
|||||||||||||||||||||||
Share of profit of subsidiaries, joint-ventures, and associates
|
11
|
866,650
|
899,718
|
(10,820)
|
(3,821)
|
||||||||||||||||||
Rents and royalties
|
25
|
-
|
-
|
72,022
|
60,146
|
||||||||||||||||||
Financial income
|
29
|
95,481
|
83,803
|
263,996
|
166,644
|
||||||||||||||||||
962,131
|
983,521
|
325,198
|
222,969
|
||||||||||||||||||||
Total value added available for distribution
|
946,512
|
987,150
|
3,543,568
|
3,064,327
|
|||||||||||||||||||
Distribution of value added
|
|||||||||||||||||||||||
Labor and benefits
|
3,180
|
-
|
3,018
|
-
|
1,025,816
|
29
|
896,465
|
29
|
|||||||||||||||
Taxes, fees, and contributions
|
1,319
|
-
|
80,051
|
8
|
959,241
|
27
|
868,607
|
28
|
|||||||||||||||
Financial expenses and rents
|
69,844
|
7
|
51,751
|
5
|
679,048
|
19
|
441,252
|
14
|
|||||||||||||||
Dividends paid
|
389,554
|
41
|
354,032
|
36
|
394,826
|
11
|
354,148
|
12
|
|||||||||||||||
Retained earnings
|
482,615
|
52
|
498,298
|
51
|
484,637
|
14
|
503,855
|
17
|
|||||||||||||||
Value added distributed
|
946,512
|
100
|
987,150
|
100
|
3,543,568
|
100
|
3,064,327
|
100
|
1.
|
Operations
|
2.
|
Summary of Significant Accounting Policies
|
a.
|
Recognition of Income
|
b.
|
Cash and Cash Equivalents
|
c.
|
Financial Instruments
|
•
|
Measured at fair value through profit or loss: financial assets and liabilities held for trading, that is, acquired or incurred principally for the purpose of selling or repurchasing in the near term, and derivatives. The balances are stated at fair value. The interest earned, the exchange variation, and changes in fair value are recognized in profit or loss.
|
•
|
Held to maturity: non-derivative financial assets with fixed or determinable payments, and fixed maturities for which the entity has the positive intention and ability to hold to maturity. The interest earned and the foreign currency exchange variation are recognized in profit or loss, and balances are stated at acquisition cost plus the interest earned, using the effective interest rate method.
|
•
|
Available for sale: non-derivative financial assets that are designated as available for sale or that are not classified into other categories at initial recognition. The balances are stated at fair value, and the interest earned and the foreign currency exchange variation are recognized in profit or loss. Differences between fair value and acquisition cost plus the interest earned are recognized in cumulative other comprehensive income in the shareholders’ equity portion of the balance sheet. Accumulated gains and losses recognized in the shareholders’ equity are reclassified to profit or loss in case of prepayment.
|
•
|
Loans and receivables: non-derivative financial assets with fixed or determinable payments or receipts, not quoted in an active market, except: (i) those which the entity intends to sell immediately or in the near term and which the entity classified as measured at fair value through profit or loss; (ii) those classified as available for sale; or (iii) those for which the Company may not recover substantially all of its initial investment for reasons other than credit deterioration. The interest earned and the foreign currency exchange variation are recognized in profit or loss. The balances are stated at acquisition cost plus interest, using the effective interest rate method. Loans and receivables include cash and banks, trade receivables, dividends receivable, and other trade receivables.
|
•
|
Fair value hedge: derivative financial instruments used to hedge exposure to changes in the fair value of an item, attributable to a particular risk, which can affect the entity’s profit or loss.
|
•
|
Hedge accounting - fair value hedge: in the initial designation of the fair value hedge, the relationship between the hedging instrument and the hedged item is documented, including the objectives of risk management, the strategy in conducting the transaction, and the methods to be used to evaluate its effectiveness. Once the fair value hedge has been qualified as effective, the hedge item is also measured at fair value. Gains and losses from hedge instruments and hedge items are recognized in profit or loss. The hedge accounting must be discontinued when the hedge becomes ineffective.
|
•
|
Hedge accounting - hedge of net investments in foreign operation: derivative financial instruments used to hedge exposure on net investments in foreign subsidiaries due to the fact that the local functional currency is different from the functional currency of the Company. The portion of the gain or loss on the hedging instrument that is determined to be effective, referring to the exchange rate effect, is recognized directly in equity in accumulated other comprehensive income as cumulative translation adjustments, while the ineffective portion and the operating costs are recognized in profit or loss. The gain or loss on the hedging instrument that has been recognized directly in accumulated other comprehensive income shall be recognized in income upon disposal of the foreign operation.
|
d.
|
Trade Receivables
|
e.
|
Inventories
|
f.
|
Investments
|
g.
|
Property, Plant, and Equipment
|
h.
|
Leases
|
•
|
Finance Leases
|
•
|
Operating Leases
|
i.
|
Intangible Assets
|
•
|
Goodwill is carried net of accumulated amortization as of December 31, 2008, when it ceased to be amortized. Goodwill generated since January 1, 2009 is shown as intangible assets corresponding to the positive difference between the amount paid or payable to the seller and the fair value of the identified assets and liabilities assumed of the acquired entity, and is tested annually for impairment. Goodwill is allocated to the respective cash generating units (“CGU”) for impairment testing purposes.
|
•
|
Bonus disbursements as provided in Ipiranga’s agreements with reseller service stations and major consumers are recognized as distribution rights when paid and amortized using the straight-line method according to the term of the agreement.
|
•
|
Other intangible assets acquired from third parties, such as software, technology, and commercial property rights, are measured at the total acquisition cost and amortized using straight-line method, for the periods mentioned in Note 13, taking into account their useful life, which is reviewed annually.
|
j.
|
Other Assets
|
k.
|
Financial Liabilities
|
l.
|
Income and Social Contribution Taxes on Income
|
m.
|
Provision for Asset Retirement Obligation – Fuel Tanks
|
n.
|
Provisions for Tax, Civil, and Labor Risks
|
o.
|
Post-Employment Benefits
|
p.
|
Other Liabilities
|
q.
|
Foreign Currency Transactions
|
r.
|
Basis for Translation of Interim Financial Information of Foreign Subsidiaries
|
Subsidiary
|
Functional currency
|
Location
|
Oxiteno México S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno Servicios Industriales de C.V.
|
Mexican Peso
|
Mexico
|
Oxiteno USA LLC
|
U.S. Dollar
|
United States
|
Oxiteno Andina, C.A.
|
Bolivar
|
Venezuela
|
Oxiteno Uruguay S.A.
|
U.S. Dollar
|
Uruguay
|
s.
|
Use of Estimates, Assumptions and Judgments
|
t.
|
Impairment of Assets
|
u.
|
Adjustment to Present Value
|
v.
|
Statements of Value Added
|
w.
|
Adoption of the Pronouncements Issued by CPC and IFRS
|
Effective
date
|
|||
• |
Amendments to IAS 32 – Financial instruments: presentation: provides clarifications on the application of the offsetting rules.
|
2014
|
|
• |
IFRS 9 (and corresponding 2010 and 2013 amendments): Financial instrument classification and measurement: includes new requirements for the classification and measurement of financial assets and liabilities, derecognition requirements, new impairment methodology for financial instruments, and new hedge accounting guidance (as issued in November, 2013).
|
2018(*)
|
|
• |
IFRS 15 - Revenue from contracts with customers: establish the principles of nature, amount, timing and uncertainty of revenue and cash flow arising from a contract with a customer.
|
2017
|
x.
|
Authorization for Issuance of the Interim Financial Information
|
3.
|
Principles of Consolidation and Investments in Subsidiaries
|
% interest in the share
|
|||||||||||
09/30/2014
|
12/31/2013
|
||||||||||
Control
|
Control
|
||||||||||
Location
|
Direct
control
|
Indirect
control
|
Direct
control
|
Indirect
control
|
|||||||
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
Brazil
|
100
|
-
|
-
|
-
|
||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
100
|
-
|
100
|
- | ||||||
am/pm Comestíveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Trading Limited
|
Virgin Islands
|
-
|
100
|
-
|
100
|
||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Logística Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Isa-Sul Administraçăo e Participações Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Companhia Ultragaz S.A.
|
Brazil
|
-
|
99
|
-
|
99
|
||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Utingás Armazenadora S.A.
|
Brazil
|
-
|
57
|
-
|
57
|
||||||
LPG International Inc.
|
Cayman Islands
|
-
|
100
|
-
|
100
|
||||||
Imaven Imóveis Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
100
|
-
|
100
|
-
|
||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
-
|
99
|
-
|
99
|
||||||
Oxiteno Argentina Sociedad de
Responsabilidad Ltda.
|
Argentina
|
-
|
100
|
-
|
100
|
||||||
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Uruguay S.A.
|
Uruguay
|
-
|
100
|
-
|
100
|
||||||
Barrington S.L.
|
Spain
|
-
|
100
|
-
|
100
|
||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
-
|
100
|
-
|
100
|
||||||
Oxiteno USA LLC
|
United States
|
-
|
100
|
-
|
100
|
||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Andina, C.A.
|
Venezuela
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Europe SPRL
|
Belgium
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Colombia S.A.S
|
Colombia
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Shanghai Trading LTD.
|
China
|
-
|
100
|
-
|
100
|
||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
-
|
100
|
-
|
100
|
||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
100
|
-
|
100
|
-
|
||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
-
|
99
|
-
|
99
|
||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
-
|
100
|
-
|
100
|
Current assets | Current liabilities | |||||||||||||||||||||||||
Cash and cash equivalents
|
9,123
|
Loans (1)
|
179,818
|
|||||||||||||||||||||||
Trade receivables
|
68,398
|
Trade payables
|
117,481
|
|||||||||||||||||||||||
Inventories
|
164,590
|
Salaries and related charges
|
16,539
|
|||||||||||||||||||||||
Recoverable taxes
|
12,961
|
Income and social contribution taxes payable
|
3,150
|
|||||||||||||||||||||||
Other
|
5,110
|
Deferred revenue
|
5,152
|
|||||||||||||||||||||||
260,182
|
Other
|
6,316
|
||||||||||||||||||||||||
328,456
|
||||||||||||||||||||||||||
Non-current assets
|
Non-current liabilities
|
|||||||||||||||||||||||||
Property, plant, and equipment
|
48,547
|
Loans (1)
|
28,093
|
|||||||||||||||||||||||
Intangible assets
|
12,008
|
Provision for tax, civil and labor risks
|
46,199
|
|||||||||||||||||||||||
Deferred income and social contribution taxes
|
41,384
|
Other
|
7,096
|
|||||||||||||||||||||||
Escrow deposits
|
1,283
|
81,388
|
||||||||||||||||||||||||
Temporary goodwill
|
795,729
|
|||||||||||||||||||||||||
898,951
|
Total liabilities assumed
|
409,844
|
||||||||||||||||||||||||
Total assets acquired and temporary goodwill
|
1,159,133
|
Consideration transferred
|
749,289
|
4.
|
Cash and Cash Equivalents and Financial Investments
|
·
|
Cash and Cash Equivalents
|
Parent
|
Consolidated
|
|||||||||||||
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
|||||||||||
Cash and bank deposits
|
||||||||||||||
In local currency
|
138
|
153
|
40,959
|
136,532
|
||||||||||
In foreign currency
|
-
|
-
|
43,096
|
88,394
|
||||||||||
Financial investments considered cash equivalents
|
||||||||||||||
In local currency
|
||||||||||||||
Fixed-income securities
|
115,905
|
110,125
|
2,397,256
|
2,051,143
|
||||||||||
In foreign currency
|
||||||||||||||
Fixed-income securities
|
-
|
-
|
4,478
|
-
|
||||||||||
Total cash and cash equivalents
|
116,043
|
110,278
|
2,485,789
|
2,276,069
|
·
|
Financial Investments
|
Parent |
Consolidated
|
||||||||||||
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
||||||||||
Financial investments
|
|||||||||||||
In local currency
|
|||||||||||||
Fixed-income securities and funds
|
68,970
|
264
|
758,416
|
747,256
|
|||||||||
In foreign currency
|
|||||||||||||
Fixed-income securities and funds
|
-
|
-
|
459,733
|
368,781
|
|||||||||
Currency and interest rate hedging instruments (a)
|
-
|
-
|
122,154
|
151,594
|
|||||||||
Total financial investments
|
68,970
|
264
|
1,340,303
|
1,267,631
|
|||||||||
Current
|
68,970
|
264
|
1,211,068
|
1,149,132
|
|||||||||
Non-current
|
-
|
-
|
129,235
|
118,499
|
5.
|
Trade Receivables (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
Domestic customers
|
2,354,705
|
2,159,355
|
||||||
Reseller financing - Ipiranga
|
295,343
|
276,044
|
||||||
Foreign customers
|
196,529
|
157,696
|
||||||
(-) Allowance for doubtful accounts
|
(166,157
|
)
|
(147,080
|
)
|
||||
Total
|
2,680,420
|
2,446,015
|
||||||
Current
|
2,542,733
|
2,321,537
|
||||||
Non-current
|
137,687
|
124,478
|
Past due
|
||||||||||||||||||||||||||||
Total
|
Current
|
less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
more than 180 days
|
||||||||||||||||||||||
09/30/2014
|
2,846,577
|
2,514,086
|
73,260
|
19,204
|
12,885
|
23,760
|
203,382
|
|||||||||||||||||||||
12/31/2013
|
2,593,095
|
2,282,310
|
104,544
|
12,906
|
6,428
|
7,786
|
179,121
|
Balance at December 31, 2013
|
147,080
|
||
Initial balance of Extrafarma (January 31, 2014)
|
5,499
|
||
Additions
|
15,313
|
||
Write-offs
|
(1,735)
|
||
Balance at September 30, 2014
|
166,157
|
6.
|
Inventories (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
|||||||||||||||||||
Finished goods
|
324,407
|
(8,384)
|
316,023
|
318,451
|
(7,100
|
)
|
311,351
|
|||||||||||||||||
Work in process
|
3,002
|
-
|
3,002
|
2,626
|
-
|
2,626
|
||||||||||||||||||
Raw materials
|
226,022
|
(111)
|
225,911
|
209,735
|
(169
|
)
|
209,566
|
|||||||||||||||||
Liquefied petroleum gas (LPG)
|
38,136
|
(5,761)
|
32,375
|
41,678
|
(5,761
|
)
|
35,917
|
|||||||||||||||||
Fuels, lubricants, and greases
|
972,209
|
(737)
|
971,472
|
817,016
|
(758
|
)
|
816,258
|
|||||||||||||||||
Consumable materials and bottles for resale
|
77,202
|
(1,978)
|
75,224
|
64,465
|
(1,450
|
)
|
63,015
|
|||||||||||||||||
Pharmaceutical, hygiene, and beauty products
|
202,244
|
(3,938)
|
198,306
|
-
|
-
|
-
|
||||||||||||||||||
Advances to suppliers
|
94,405
|
-
|
94,405
|
128,618
|
-
|
128,618
|
||||||||||||||||||
Properties for resale
|
24,628
|
-
|
24,628
|
25,162
|
-
|
25,162
|
||||||||||||||||||
1,962,255
|
(20,909)
|
1,941,346
|
1,607,751
|
(15,238
|
)
|
1,592,513
|
Balance at December 31, 2013
|
15,238
|
||
Initial balance of Extrafarma (January 31, 2014)
|
3,164
|
||
Recoveries of realizable value adjustment
|
3,140
|
||
Reversals of obsolescence and other losses
|
(633)
|
||
Balance at September 30, 2014
|
20,909
|
09/30/2014
|
12/31/2013
|
|||||||
Realizable value adjustment
|
12,637
|
9,497
|
||||||
Obsolescence and other losses
|
8,272
|
5,741
|
||||||
Total
|
20,909
|
15,238
|
7.
|
Recoverable Taxes
|
Parent
|
Consolidated | |||||||||||
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
|||||||||
IRPJ and CSLL
|
63,534
|
48,531
|
182,062
|
160,590
|
||||||||
ICMS
|
-
|
-
|
277,485
|
210,045
|
||||||||
Provision for ICMS losses (1)
|
-
|
-
|
(67,757)
|
(65,180
|
)
|
|||||||
PIS and COFINS
|
-
|
-
|
201,405
|
156,707
|
||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
-
|
-
|
38,988
|
43,592
|
||||||||
Excise tax - IPI
|
-
|
-
|
4,573
|
3,997
|
||||||||
Other
|
-
|
-
|
3,079
|
7,589
|
||||||||
Total
|
63,534
|
48,531
|
639,835
|
517,340
|
||||||||
Current
|
23,360
|
27,067
|
558,640
|
479,975
|
||||||||
Non-current
|
40,174
|
21,464
|
81,195
|
37,365
|
Balance at December 31, 2013
|
65,180
|
|||
Initial balance of Extrafarma (January 31, 2014)
|
20,888
|
|||
Write-offs and reversals
|
(18,311)
|
|||
Balance at September 30, 2014
|
67,757
|
8.
|
Related Parties
|
a.
|
Related Parties
|
·
|
Parent Company
|
Assets Debentures
|
Financial income
|
|||||
Ipiranga Produtos de Petróleo S.A.
|
750,000
|
88,537
|
||||
Total as of September 30, 2014
|
750,000
|
88,537
|
Assets
Debentures
|
Financial income
|
||||||
Ipiranga Produtos de Petróleo S.A.
|
772,194
|
63,430
|
|||||
Total as of December 31, 2013
|
772,194
|
||||||
Total as of September 30, 2013
|
63,430
|
·
|
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
947
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
1,516
|
105
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of September 30, 2014
|
10,858
|
3,872
|
1,516
|
1,052
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
1,069
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
-
|
-
|
1,051
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
7,952
|
1,210
|
||||||||||||
Others
|
490
|
826
|
-
|
-
|
||||||||||||
Total as of December 31, 2013
|
10,858
|
3,872
|
7,952
|
3,330
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
5
|
9,728
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
18,093
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
6,077
|
-
|
||||||
Total as of September 30, 2014
|
6,082
|
27,821
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
5
|
9,190
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
23,091
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
6,750
|
-
|
||||||
Total as of September 30, 2013
|
6,755
|
32,281
|
b.
|
Key executives - Compensation (Consolidated)
|
c.
|
Deferred Stock Plan
|
Grant date
|
Balance of number of shares granted
|
Vesting period
|
Market price of shares on the grant date
(in R$ per share)
|
Total grant costs, including taxes
|
Accumulated
recognized
grant costs
|
Accumulated unrecognized
grant costs
|
||||||||||||||||
March 5, 2014
|
83,400
|
2019 to 2021
|
52.15
|
5,999
|
(594
|
)
|
5,405
|
|||||||||||||||
February 3, 2014
|
150,000
|
2018 to 2020
|
55.36
|
11,454
|
(1,570
|
)
|
9,884
|
|||||||||||||||
November 7, 2012
|
350,000
|
2017 to 2019
|
42.90
|
20,710
|
(6,742
|
)
|
13,968
|
|||||||||||||||
December 14, 2011
|
120,000
|
2016 to 2018
|
31.85
|
5,272
|
(2,537
|
)
|
2,735
|
|||||||||||||||
November 10, 2010
|
260,000
|
2015 to 2017
|
26.78
|
9,602
|
(6,387
|
)
|
3,215
|
|||||||||||||||
December 16, 2009
|
250,000
|
2014 to 2016
|
20.75
|
7,155
|
(5,874
|
)
|
1,281
|
|||||||||||||||
October 8, 2008
|
384,008
|
2013 to 2015
|
9.99
|
8,090
|
(7,712
|
)
|
378
|
|||||||||||||||
December 12, 2007
|
53,320
|
2012 to 2014
|
16.17
|
3,570
|
(3,541
|
)
|
29
|
|||||||||||||||
November 9, 2006
|
207,200
|
2016
|
11.62
|
3,322
|
(2,630
|
)
|
692
|
|||||||||||||||
December 14, 2005
|
93,600
|
2015
|
8.21
|
1,060
|
(936
|
)
|
124
|
|||||||||||||||
October 4, 2004
|
167,900
|
2014
|
10.20
|
2,361
|
(2,361
|
)
|
-
|
|||||||||||||||
2,119,428
|
78,595
|
(40,884
|
)
|
37,711
|
Balance as of December 31, 2013
|
1,886,028
|
|
Shares granted on February 3, 2014
|
150,000
|
|
Shares granted on March 5, 2014
|
83,400
|
|
Balance as of September 30, 2014
|
2,119,428
|
9.
|
Income and Social Contribution Taxes
|
a.
|
Deferred Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
||||||||||||||
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
||||||||||||
Assets - Deferred income and social contribution taxes on:
|
|||||||||||||||
Provision for impairment of assets
|
-
|
-
|
43,653
|
32,130
|
|||||||||||
Provisions for tax, civil, and labor risks
|
14
|
10
|
125,931
|
111,395
|
|||||||||||
Provision for post-employment benefit
|
-
|
-
|
47,648
|
43,753
|
|||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
845
|
-
|
|||||||||||
Goodwill
|
-
|
-
|
30,610
|
57,334
|
|||||||||||
Provision for asset retirement obligation
|
-
|
-
|
20,976
|
13,760
|
|||||||||||
Other provisions
|
-
|
385
|
107,009
|
72,153
|
|||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
-
|
-
|
35,671
|
45,607
|
|||||||||||
Total
|
14
|
395
|
412,343
|
376,132
|
|||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
|||||||||||||||
Revaluation of property, plant, and equipment
|
-
|
-
|
3,039
|
3,130
|
|||||||||||
Lease
|
-
|
-
|
5,102
|
5,640
|
|||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
52,886
|
61,864
|
|||||||||||
Provision for goodwill/negative goodwill
|
-
|
-
|
10,866
|
6,709
|
|||||||||||
Temporary differences of foreign subsidiaries
|
-
|
-
|
6,665
|
4,088
|
|||||||||||
Provision for post-employment benefit
|
-
|
-
|
5,911
|
5,911
|
|||||||||||
Other provisions
|
470
|
-
|
13,953
|
14,157
|
|||||||||||
Total
|
470
|
-
|
98,422
|
101,499
|
09/30/2014
|
09/30/2013
|
|||||||
Initial balance
|
274,633
|
384,407
|
||||||
Deferred IRPJ and CSLL recognized in income of the period
|
(1,163)
|
(41,427)
|
||||||
Initial balance of Extrafarma (January 31, 2014)
|
41,384
|
-
|
||||||
Deferred IRPJ and CSLL recognized in business combinations
|
-
|
(8,365)
|
||||||
Other
|
(933)
|
(1,187)
|
||||||
Final balance
|
313,921
|
333,428
|
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
-
|
146,103
|
||||||
From 1 to 2 years
|
-
|
80,936
|
||||||
From 2 to 3 years
|
14
|
31,013
|
||||||
From 3 to 5 years
|
-
|
38,332
|
||||||
From 5 to 7 years
|
-
|
77,017
|
||||||
From 7 to 10 years
|
-
|
38,942
|
||||||
14
|
412,343
|
b.
|
Reconciliation of Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||
Income before taxes and share of profit of subsidiaries, joint ventures, and associates
|
8,846
|
18,872
|
1,280,937
|
1,266,530
|
||||||||||||
Statutory tax rates - %
|
34
|
34
|
34
|
34
|
||||||||||||
Income and social contribution taxes at the statutory tax rates
|
(3,008)
|
(6,416)
|
(435,519)
|
(430,620)
|
||||||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Nondeductible expenses (i)
|
(340)
|
(340)
|
(23,346)
|
(21,880)
|
||||||||||||
Nontaxable revenues (ii)
|
-
|
95
|
1,948
|
2,498
|
||||||||||||
Adjustment to estimated income (iii)
|
-
|
-
|
10,733
|
4,573
|
||||||||||||
Interest on equity (iv)
|
-
|
(59,617)
|
-
|
(218)
|
||||||||||||
Other adjustments
|
21
|
18
|
8,089
|
203
|
||||||||||||
Income and social contribution taxes before tax incentives
|
(3,327)
|
(66,260)
|
(438,095)
|
(445,444)
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
47,441
|
40,738
|
||||||||||||
Income and social contribution taxes in the income statement
|
(3,327)
|
(66,260)
|
(390,654)
|
(404,706)
|
||||||||||||
Current
|
(2,476)
|
(66,226)
|
(436,932)
|
(404,017)
|
||||||||||||
Deferred
|
(851)
|
(34)
|
(1,163)
|
(41,427)
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
47,441
|
40,738
|
||||||||||||
Effective IRPJ and CSLL rates - %
|
30.5
|
32.0
|
|
(i)
|
Nondeductible expenses consist of certain expenses that cannot be deducted for tax purposes under applicable tax legislation, such as expenses with fines, donations, gifts, losses of assets, and certain provisions;
|
|
(ii)
|
Nontaxable revenues consist of certain gains and income that are not taxable under applicable tax legislation, such as the reimbursement of taxes and the reversal of certain provisions;
|
|
(iii)
|
Brazilian tax law allows for an alternative method of taxation for companies that generated gross revenues of up to R$ 78 million in their previous fiscal year. Certain subsidiaries of the Company adopted this alternative form of taxation, whereby income and social contribution taxes are calculated on a basis equal to 32% of operating revenues, as opposed to being calculated based on the effective taxable income of these subsidiaries. The adjustment to estimated income represents the difference between the taxation under this alternative method and the income and social contribution taxes that would have been paid based on the effective statutory rate applied to the taxable income of these subsidiaries;
|
|
(iv)
|
Interest on equity is an option foreseen in Brazilian corporate law to distribute profits to shareholders, calculated based on the long-term interest rate (“TJLP”), which does not affect the income statement, but is deductible for purposes of IRPJ and CSLL.
|
c.
|
Tax Incentives - SUDENE
|
Subsidiary
|
Units
|
Incentive - %
|
Expiration
|
Oxiteno Nordeste S.A. Indústria e Comércio
|
Camaçari plant
|
75
|
2016
|
Bahiana Distribuidora de Gás Ltda.
|
Caucaia base (1)
|
75
|
2012
|
Mataripe base (1)
|
75
|
2013
|
|
Aracaju base
|
75
|
2017
|
|
Suape base
|
75
|
2018
|
|
Terminal Químico de Aratu S.A. – Tequimar
|
Suape terminal
|
75
|
2020
|
Aratu terminal (2)
|
75
|
2022
|
|
Oleoquímica Indústria e Comércio de Produtos Químicos Ltda.
|
Camaçari plant
|
75
|
2022
|
d.
|
Income and Social Contribution Taxes Carryforwards
|
e.
|
Law Nº 12973/14 (conversion of Provisional Measure No. 627/13)
|
10.
|
Prepaid Expenses (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
Rents
|
91,945
|
92,375
|
||||||
Deferred Stock Plan, net (see Note 8.c)
|
30,368
|
23,408
|
||||||
Advertising and publicity
|
12,579
|
25,864
|
||||||
Software maintenance
|
9,709
|
3,900
|
||||||
Insurance premiums
|
8,320
|
10,319
|
||||||
Purchases of meal and transportation tickets
|
1,575
|
1,541
|
||||||
Taxes and other prepaid expenses
|
3,061
|
5,575
|
||||||
157,557
|
162,982
|
|||||||
Current
|
57,926
|
65,177
|
||||||
Non-current
|
99,631
|
97,805
|
11.
|
Investments
|
a.
|
Subsidiaries and Joint-Venture (Parent Company)
|
09/30/2014
|
|||||||||||
Subsidiaries
|
Joint-venture
|
||||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Imifarma Produtos Farmacêuticos
e Cosméticos S.A.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
|||||||
Number of shares or units held
|
11,839,764
|
35,102,127
|
224,467,228,244
|
302,240,000
|
5,078,888
|
||||||
Assets
|
1,146,587
|
3,499,490
|
9,986,633
|
487,198
|
208,151
|
||||||
Liabilities
|
3,972
|
440,611
|
8,002,700
|
293,157
|
142,023
|
||||||
Shareholders’ equity
|
1,142,615
|
3,058,920 (*)
|
1,983,933
|
194,041
|
66,128
|
||||||
Net revenue from sales and services
|
-
|
752,507
|
43,300,101
|
782,841
|
145,254
|
||||||
Net income (loss) for the period
|
77,656
|
184,939 (*)
|
600,468
|
4,381
|
(2,391)
|
||||||
% of capital held
|
100
|
100
|
100
|
100
|
33
|
12/31/2013 | |||||||||
Subsidiaries
|
Joint-venture
|
||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
||||||
Number of shares or units held
|
11,839,764
|
35,102,127
|
224,467,228,244
|
5,078,888
|
|||||
Assets
|
1,068,847
|
3,373,026
|
9,389,351
|
214,375
|
|||||
Liabilities
|
3,888
|
480,755
|
7,234,447
|
145,856
|
|||||
Shareholders’ equity
|
1,064,959
|
2,892,330(*)
|
2,154,904
|
68,519
|
|||||
09/30/2013
|
|||||||||
Net revenue from sales and services
|
-
|
700,513
|
39,031,537
|
146,998
|
|||||
Net income for the period
|
57,896
|
160,450 (*)
|
679,090
|
9,766
|
|||||
% of capital held
|
100
|
100
|
100
|
33
|
Investments in subsidiaries |
Joint-venture
|
||||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga Produtos de Petróleo S.A.
|
Imifarma Produtos Farmacêuticos e Comésticos S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||
Balance as of December 31, 2013 |
1,064,959
|
2,892,330
|
2,154,904
|
-
|
6,112,193
|
22,751
|
6,134,944
|
||||||||||||||||
Share of profit of subsidiaries and joint venture
|
77,656
|
184,939
|
600,468
|
4,381
|
867,444
|
(794)
|
866,650
|
||||||||||||||||
Dividends and interest on equity (gross)
|
-
|
-
|
(771,416)
|
-
|
(771,416)
|
-)
|
|
(771,416)
|
|||||||||||||||
Capital increase in cash
|
-
|
-
|
-
|
236,100
|
236,100
|
-
|
236,100
|
||||||||||||||||
Acquisition of shares
|
-
|
-
|
-
|
(46,440)
|
(46,440)
|
-
|
(46,440)
|
||||||||||||||||
Goodwill
|
-
|
-
|
-
|
795,729
|
795,729
|
-
|
795,729
|
||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(31)
|
-
|
(31)
|
-
|
(31)
|
||||||||||||||||
Valuation adjustment of subsidiaries
|
-
|
2
|
8
|
-
|
10
|
-
|
10
|
||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
(18,351)
|
-
|
-
|
(18,351)
|
-
|
(18,351)
|
||||||||||||||||
Balance as of September 30, 2014
|
1,142,615
|
3,058,920
|
1,983,933
|
989,770
|
7,175,238
|
21,957
|
7,197,195
|
Investments in subsidiaries
|
Joint-venture
|
|||||||||||||||||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Oxiteno S.A. - Indústria e Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||
Balance as of December 31, 2012
|
988,511
|
2,349,275
|
2,435,502
|
5,773,288
|
19,759
|
5,793,047
|
||||||||||||||||
Share of profit of subsidiaries and joint venture
|
57,896
|
160,450
|
679,090
|
897,436
|
2,282
|
899,718
|
||||||||||||||||
Dividends and interest on equity (gross)
|
-
|
-
|
(315,436)
|
(315,436)
|
(1,612)
|
(317,048)
|
||||||||||||||||
Capital decrease
|
-
|
-
|
(700,000)
|
(700,000)
|
-
|
(700,000)
|
||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(149)
|
(149)
|
|
-
|
(149)
|
|
||||||||||||||
Valuation adjustment of subsidiaries
|
-
|
(10)
|
(3)
|
(13)
|
-
|
(13)
|
||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
992
|
-
|
992
|
-
|
992
|
||||||||||||||||
Balance as of September 30, 2013
|
1,046,407
|
2,510,707
|
2,099,004
|
5,656,118
|
20,429
|
5,676,547
|
b.
|
Joint Ventures (Consolidated)
|
Movements in investments
|
|||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
||||||||||||
Balance as of December 31, 2013
|
5,916
|
22,751
|
15,719
|
44,386
|
|||||||||||
Capital increase
|
-
|
-
|
19,000
|
19,000
|
|||||||||||
Share of profit (loss) of joint ventures
|
478
|
(794)
|
(11,926)
|
(12,242)
|
|||||||||||
Dividends received
|
(1,136)
|
-
|
-
|
(1,136)
|
|||||||||||
Balance as of September 30, 2014
|
5,258
|
21,957
|
22,793
|
50,008
|
Movements in investments
|
|||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
||||||||||||
Balance as of December 31, 2012
|
5,714
|
19,759
|
2,736
|
28,209
|
|||||||||||
Capital increase
|
-
|
-
|
17,580
|
17,580
|
|||||||||||
Share of profit (loss) of joint ventures
|
969
|
2,282 (*)
|
(7,650)
|
(4,399)
|
|||||||||||
Dividends received
|
-
|
(1,612)
|
-
|
(1,612)
|
|||||||||||
Balance as of September 30, 2013
|
6,683
|
20,429
|
12,666
|
39,778
|
09/30/2014
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
3,522
|
99,218
|
23,374
|
|||||||||
Non-current assets
|
8,160
|
108,933
|
42,234
|
|||||||||
Current liabilities
|
1,168
|
50,518
|
20,023
|
|||||||||
Non-current liabilities
|
-
|
91,505
|
-
|
|||||||||
Shareholders’ equity
|
10,514
|
66,128
|
45,585
|
|||||||||
Net revenue from sales and services
|
8,942
|
145,254
|
5,493
|
|||||||||
Costs and operating expenses
|
(7,618
|
)
|
(145,901
|
)
|
(41,593
|
)
|
||||||
Net financial income and income and social contribution taxes
|
(368
|
)
|
(1,744
|
)
|
12,248
|
|||||||
Net income (loss)
|
956
|
(2,391)
|
(23,852
|
)
|
||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
50,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
12/31/2013
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
3,814
|
115,968
|
26,585
|
|||||||||
Non-current assets
|
9,358
|
98,407
|
25,301
|
|||||||||
Current liabilities
|
1,340
|
46,973
|
20,448
|
|||||||||
Non-current liabilities
|
-
|
98,883
|
-
|
|||||||||
Shareholders’ equity
|
11,832
|
68,519
|
31,438
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
50,000,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
09/30/2013
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Net revenue from sales and services
|
9,321
|
146,998
|
2,762
|
|||||||||
Costs and operating expenses
|
(6,556
|
) |
(131,455
|
) |
(25,906
|
)
|
||||||
Net financial income and income and social contribution taxes
|
(826
|
) |
(5,777
|
) |
7,844
|
|||||||
Net income (loss)
|
1,939
|
9,766
|
(15,300
|
)
|
||||||||
Number of shares or units held |
29,995
|
5,078,888
|
25,000,000
|
|||||||||
% of capital held |
50
|
33
|
50
|
c.
|
Associates (Consolidated)
|
Movements in investments
|
||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap
Indústria de
Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Total
|
|||||||||||||
Balance as of December 31, 2013
|
5,962
|
2,144
|
3,635
|
11,741
|
||||||||||||
Share of profit of associates
|
809
|
570
|
43
|
1,422
|
||||||||||||
Dividends received
|
(725
|
)
|
-
|
-
|
(725
|
)
|
||||||||||
Balance as of September 30, 2014
|
6,046
|
2,714
|
3,678
|
12,438
|
Movements in investments | ||||||||||||||||
|
Transportadora
Sulbrasileira de Gás S.A.
|
Oxicap
Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Total
|
||||||||||||
Balance as of December 31, 2012
|
7,014
|
2,020
|
3,636
|
12,670
|
||||||||||||
Capital reduction
|
(1,500)
|
-
|
-
|
(1,500)
|
||||||||||||
Share of profit of associates
|
598
|
(20)
|
-
|
578
|
||||||||||||
Dividends received
|
(316)
|
-
|
-
|
(316)
|
||||||||||||
Balance as of September 30, 2013
|
5,796
|
2,000
|
3,636
|
11,432
|
09/30/2014
|
|||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica
Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
|||||||||||||||
Current assets
|
5,578
|
15,369
|
117
|
2,457
|
206
|
||||||||||||||
Non-current assets
|
19,660
|
77,668
|
10,348
|
182
|
2,829
|
||||||||||||||
Current liabilities
|
721
|
7,855
|
-
|
417
|
83
|
||||||||||||||
Non-current liabilities
|
332
|
74,329
|
3,109
|
1,708
|
3,171
|
||||||||||||||
Shareholders’ equity
|
24,185
|
10,853
|
7,356
|
514
|
(219)
|
||||||||||||||
Net revenue from sales and services
|
6,745
|
25,150
|
-
|
-
|
-
|
||||||||||||||
Costs, operating expenses, and income
|
(3,422)
|
(21,726)
|
(30)
|
388
|
379
|
||||||||||||||
Net financial income and income and social contribution taxes
|
(86)
|
(1,146)
|
116
|
965
|
(6)
|
||||||||||||||
Net income for the period
|
3,237
|
2,278
|
86
|
1,353
|
373
|
||||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12/31/2013
|
|||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap
Indústria de
Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica
Plus S.A.
|
Plenogás
Distribuidora de Gás S.A.
|
|||||||||||||||
Current assets
|
4,482
|
19,507
|
85
|
555
|
3
|
||||||||||||||
Non-current assets
|
20,449
|
73,767
|
10,085
|
331
|
2,926
|
||||||||||||||
Current liabilities
|
749
|
11,019
|
-
|
17
|
62
|
||||||||||||||
Non-current liabilities
|
332
|
73,681
|
2,901
|
1,708
|
3,459
|
||||||||||||||
Shareholders’ equity
|
23,850
|
8,574
|
7,269
|
(839)
|
(592)
|
09/30/2013
|
|||||||||||||||||||
Transportadora
Sulbrasileira de
Gás S.A.
|
Oxicap Indústria de Gases Ltda.
|
Química da Bahia
Indústria e
Comércio S.A.
|
Metalúrgica
Plus S.A.
|
Plenogás Distribuidora de Gás S.A.
|
|||||||||||||||
Net revenue from sales and services
|
5,388
|
23,380
|
-
|
-
|
-
|
||||||||||||||
Costs, operating expenses, and income
|
(3,094)
|
(23,460)
|
(27)
|
(111)
|
223
|
||||||||||||||
Net financial income and income and social contribution taxes
|
94
|
(1)
|
29
|
(4)
|
17
|
||||||||||||||
Net income (loss) for the period
|
2,388
|
(81)
|
2
|
(115)
|
240
|
||||||||||||||
Number of shares or units held
|
20,124,996
|
156
|
1,493,120
|
3,000
|
1,384,308
|
||||||||||||||
% of capital held
|
25
|
25
|
50
|
33
|
33
|
12.
|
Property, Plant, and Equipment (Consolidated)
|
Weighted average useful life (years)
|
Balance in
12/31/2013
|
Additions
|
Depreciation
|
Transfer
|
Write-offs and disposals
|
Extrafarma acquisiton (1)
|
Effect of foreign currency exchange rate variation
|
Balance in
09/30/2014
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
-
|
458,619
|
4,921
|
-
|
73
|
(5,192)
|
-
|
(200)
|
458,221
|
|||||||||||||||||||||||||||
Buildings
|
30
|
1,219,746
|
3,969
|
-
|
37,412
|
(5,311)
|
-
|
(5,000)
|
1,250,816
|
|||||||||||||||||||||||||||
Leasehold improvements
|
11
|
549,841
|
6,787
|
-
|
32,542
|
(1,357)
|
23,059
|
(3)
|
610,869
|
|||||||||||||||||||||||||||
Machinery and equipment
|
13
|
3,745,901
|
62,155
|
-
|
32,164
|
(2,987)
|
6,366
|
(55,699)
|
3,787,900
|
|||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,939,720
|
59,625
|
-
|
67,632
|
(14,097)
|
-
|
-
|
2,052,880
|
|||||||||||||||||||||||||||
LPG tanks and bottles
|
12
|
460,596
|
75,545
|
-
|
-
|
(41,451)
|
-
|
-
|
494,690
|
|||||||||||||||||||||||||||
Vehicles
|
8
|
213,635
|
19,019
|
-
|
13,102
|
(14,707)
|
5,695
|
(273)
|
236,471
|
|||||||||||||||||||||||||||
Furniture and utensils
|
9
|
126,758
|
6,631
|
-
|
1,170
|
(227)
|
14,926
|
(1,598)
|
147,660
|
|||||||||||||||||||||||||||
Construction in progress
|
-
|
302,076
|
214,426
|
-
|
(172,832)
|
(294)
|
6,751
|
8,460
|
358,587
|
|||||||||||||||||||||||||||
Advances to suppliers
|
-
|
27,558
|
5,419
|
-
|
(13,778)
|
(2,250)
|
-
|
-
|
16,949
|
|||||||||||||||||||||||||||
Imports in progress
|
-
|
130
|
1,606
|
-
|
(1,589)
|
-
|
-
|
(33)
|
114
|
|||||||||||||||||||||||||||
IT equipment
|
5
|
206,286
|
12,438
|
-
|
785
|
(1,035)
|
8,680
|
(211)
|
226,943
|
|||||||||||||||||||||||||||
9,250,866
|
472,541
|
-
|
(3,319)
|
(88,908)
|
65,477
|
(54,557)
|
9,642,100
|
|||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(533,776)
|
|
-
|
(27,896)
|
(44)
|
2,716
|
-
|
5,208
|
(553,792)
|
|||||||||||||||||||||||||||
Leasehold improvements
|
(269,598)
|
-
|
(29,669)
|
(263)
|
911
|
(4,602)
|
3
|
(303,218)
|
||||||||||||||||||||||||||||
Machinery and equipment
|
(1,939,238)
|
|
-
|
(169,478)
|
315
|
2,220
|
(1,756)
|
50,911
|
(2,057,026)
|
|||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(1,066,425)
|
|
-
|
(85,754)
|
1
|
11,731
|
-
|
-
|
(1,140,447)
|
|||||||||||||||||||||||||||
LPG tanks and bottles
|
(221,321)
|
|
-
|
(21,829)
|
(1)
|
16,086
|
-
|
-
|
(227,065)
|
|||||||||||||||||||||||||||
Vehicles
|
(87,860)
|
|
-
|
(9,056)
|
(1)
|
10,529
|
(2,954)
|
245
|
(89,097)
|
|||||||||||||||||||||||||||
Furniture and utensils
|
(93,246)
|
|
-
|
(7,069)
|
(4)
|
155
|
(3,624)
|
1,583
|
(102,205)
|
|||||||||||||||||||||||||||
IT equipment
|
(173,942)
|
|
-
|
(9,687)
|
(34)
|
986
|
(3,994)
|
25
|
(186,646)
|
|||||||||||||||||||||||||||
(4,385,406)
|
|
-
|
(360,438)
|
(31)
|
45,334
|
(16,930)
|
57,975
|
(4,659,496)
|
||||||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(197)
|
|||||||||||||||||||||||||||
Machinery and equipment
|
(5,027)
|
|
-
|
-
|
-
|
412
|
-
|
-
|
(4,615)
|
|||||||||||||||||||||||||||
IT equipment
|
(6)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(6)
|
|||||||||||||||||||||||||||
Furniture and utensils
|
(5)
|
|
-
|
-
|
-
|
2
|
-
|
-
|
(3)
|
|||||||||||||||||||||||||||
(5,235)
|
|
-
|
-
|
-
|
414
|
-
|
-
|
(4,821)
|
||||||||||||||||||||||||||||
Net amount
|
4,860,225
|
472,541
|
(360,438)
|
(3,350)
|
(43,160)
|
48,547
|
3,418
|
4,977,783
|
(1)
|
For further information on the Extrafarma acquisition, see Note 3.a).
|
13.
|
Intangible Assets (Consolidated)
|
Weighted average useful life (years)
|
Balance in 12/31/2013
|
Additions
|
Amortization
|
Transfer
|
Write-offs and disposals
|
Extrafarma Aquisition (1)
|
Effect of foreign currency exchange rate variation
|
Balance in 09/30/2014
|
|||||||||
Cost:
|
|||||||||||||||||
Goodwill (i)
|
-
|
896,609
|
-
|
-
|
-
|
-
|
795,729
|
-
|
1,692,338
|
||||||||
Software (ii)
|
5
|
353,637
|
47,624
|
-
|
15,658
|
(191)
|
7,817
|
438
|
424,983
|
||||||||
Technology (iii)
|
5
|
32,436
|
181
|
-
|
-
|
-
|
-
|
-
|
32,617
|
||||||||
Commercial property rights (iv)
|
12
|
16,334
|
1,424
|
-
|
-
|
-
|
11,904
|
-
|
29,662
|
||||||||
Distribution rights (v)
|
5
|
2,213,573
|
289,383
|
-
|
(190)
|
-
|
-
|
-
|
2,502,766
|
||||||||
Others (vi)
|
9
|
45,523
|
279
|
-
|
(8,044)
|
-
|
-
|
(1,093)
|
36,665
|
||||||||
3,558,112
|
338,891
|
-
|
7,424
|
(191)
|
815,450
|
(655)
|
4,719,031
|
Accumulated amortization:
|
||||||||||||||||
Goodwill
|
(101,983)
|
-
|
-
|
-
|
-
|
-
|
-
|
(101,983)
|
||||||||
Software
|
(261,693)
|
-
|
(26,415)
|
(5,531)
|
189
|
(1,417)
|
628
|
(294,239)
|
||||||||
Technology
|
(27,690)
|
-
|
(1,336)
|
-
|
-
|
-
|
-
|
(29,026)
|
||||||||
Commercial property rights
|
(5,515)
|
-
|
(2,090)
|
8
|
-
|
(6,296)
|
-
|
(13,893)
|
||||||||
Distribution rights
|
(992,022)
|
-
|
(269,499)
|
(3,965)
|
-
|
-
|
-
|
(1,265,486)
|
||||||||
Others
|
(454)
|
-
|
(648)
|
(640)
|
-
|
-
|
1,273
|
(469)
|
||||||||
(1,389,357)
|
-
|
(299,988)
|
(10,128)
|
189
|
(7,713)
|
1,901
|
(1,705,096)
|
|||||||||
Net amount
|
2,168,755
|
338,891
|
(299,988)
|
(2,704)
|
(2)
|
807,737
|
1,246
|
3,013,935
|
Segment
|
09/30/2014
|
12/31/2013
|
|||||||
Goodwill on the acquisition of:
|
|||||||||
Extrafarma (*)
|
Extrafarma
|
795,729
|
-
|
||||||
Ipiranga
|
Ipiranga
|
276,724
|
276,724
|
||||||
Uniăo Terminais
|
Ultracargo
|
211,089
|
211,089
|
||||||
Texaco
|
Ipiranga
|
177,759
|
177,759
|
||||||
Oxiteno Uruguay
|
Oxiteno
|
44,856
|
44,856
|
||||||
Temmar
|
Ultracargo
|
43,781
|
43,781
|
||||||
DNP
|
Ipiranga
|
24,736
|
24,736
|
||||||
Repsol
|
Ultragaz
|
13,403
|
13,403
|
||||||
Others
|
2,278
|
2,278
|
|||||||
1,590,355
|
794,626
|
•
|
On July 11, 2002, subsidiary Tequimar executed an agreement with CODEBA – Companhia das Docas do Estado da Bahia, which allows it to explore the area in which the Aratu Terminal is located for 20 years, renewable for a similar period. The price paid by Tequimar was R$ 12,000, which is being amortized over the period from August 2002 to July 2042.
|
•
|
In addition, subsidiary Tequimar has a lease contract for an area adjacent to the Port of Santos for 20 years from December 2002, renewable for a similar period, which allows the construction, operation, and use of a terminal for liquid bulk unloading, tank storage, handling, and distribution. The price paid by Tequimar was R$ 4,334, which is being amortized over the period from August 2005 to December 2022.
|
•
|
Subsidiary Extrafarma pays key money to obtain certain commercial establishments to open drugstores which is stated at the cost of acquisition, amortized using the straight line method, considering the lease contract terms. In the case of the closedown of stores, the residual amount is recorded in income.
|
09/30/2014
|
09/30/2013
|
|||||||
Inventories and cost of products and services sold
|
6,427
|
9,528
|
||||||
Selling and marketing
|
266,565
|
218,779
|
||||||
General and administrative
|
26,996
|
22,854
|
||||||
299,988
|
251,161
|
14
|
Loans, Debentures, and Finance Leases (Consolidated)
|
a.
|
Composition
|
Description
|
09/30/2014
|
12/31/2013
|
Index/Currency
|
Weighted average financial charges 09/30/2014 - % p.a.
|
Maturity
|
||||||||||||
Foreign currency – denominated loans:
|
|||||||||||||||||
Notes in the foreign market (b)
|
623,580
|
584,521
|
US$
|
+7.3
|
2015
|
||||||||||||
Foreign loan (c.1 and c.3) (*)
|
562,286
|
187,340
|
US$ + LIBOR (i)
|
+0.6
|
2015 to 2017
|
||||||||||||
Advances on foreign exchange contracts
|
156,238
|
136,753
|
US$
|
+1.2
|
< 358 days
|
||||||||||||
Foreign loan (c.2)
|
146,167
|
140,341
|
US$ + LIBOR (i)
|
+1.0
|
2017
|
||||||||||||
Financial institutions (e)
|
106,558
|
95,792
|
US$
|
+2.1
|
2014 to 2017
|
||||||||||||
Financial institutions (e)
|
49,269
|
46,740
|
US$ + LIBOR (i)
|
+2.0
|
2017 | ||||||||||||
BNDES (d)
|
35,261
|
46,623
|
US$
|
+6.1
|
2014 to 2020
|
||||||||||||
Financial institutions (e)
|
32,677
|
31,241
|
MX$ + TIIE (ii)
|
+1.0
|
2015 to 2016
|
||||||||||||
Foreign currency advances delivered
|
5,026
|
25,511
|
US$
|
+0.7
|
< 88 days
|
||||||||||||
Subtotal
|
1,717,062
|
1,294,862
|
|||||||||||||||
Brazilian Reais – denominated loans:
|
|||||||||||||||||
Banco do Brasil – floating rate (f)
|
2,792,030
|
2,402,553
|
CDI
|
104.6
|
2015 to 2019
|
||||||||||||
Debentures - 1st public issuance IPP (g.2 and g.3)
|
1,450,143
|
606,929
|
CDI
|
107.9
|
2017 to 2018
|
||||||||||||
Debentures - 4th issuance (g.1)
|
847,893
|
852,483
|
CDI
|
108.3
|
2015
|
||||||||||||
BNDES (d)
|
561,495
|
633,829
|
TJLP (iii)
|
+2.6
|
2014 to 2020
|
||||||||||||
Banco do Brasil – fixed rate (f) (*)
|
491,275
|
905,947
|
R$
|
+12.1
|
2015
|
||||||||||||
Banco do Nordeste do Brasil
|
89,789
|
104,072
|
R$
|
+8.5 (v)
|
2018 to 2021
|
||||||||||||
FINEP
|
59,750
|
38,845
|
R$
|
+4.0
|
2019 to 2021
|
||||||||||||
BNDES (d)
|
56,371
|
47,428
|
R$
|
+4.6
|
2015 to 2022
|
||||||||||||
Finance leases (j)
|
46,315
|
44,338
|
IGP-M (iv)
|
+5.6
|
2031
|
||||||||||||
Working capital loans Extrafarma – floating rate (i)
|
28,164
|
-
|
CDI
|
+2.5
|
2014 to 2017
|
||||||||||||
Export Credit Note (h) (*)
|
25,699
|
24,994
|
R$
|
+8.0
|
2016
|
||||||||||||
FINEP
|
8,214
|
6,718
|
TJLP (iii)
|
-1.2
|
2023
|
||||||||||||
Working capital loans Extrafarma – fixed rate (i)
|
4,278
|
-
|
R$
|
+10.9
|
2014 to 2016
|
||||||||||||
Fixed finance leases (j)
|
951
|
53
|
R$
|
+15.6
|
2014 to 2017
|
||||||||||||
FINAME
|
543
|
-
|
TJLP
|
+5.6%
|
2016 to 2022
|
||||||||||||
Floating finance leases (j)
|
508
|
-
|
CDI
|
+2.8%
|
2017
|
||||||||||||
Subtotal
|
6,463,418
|
5,668,189
|
|||||||||||||||
Currency and interest rate hedging instruments
|
12,256
|
6,575
|
|||||||||||||||
Total
|
8,192,736
|
6,969,626
|
|||||||||||||||
Current
|
2,570,388
|
1,829,989
|
|||||||||||||||
Non-current
|
5,622,348
|
5,139,637
|
(i)
|
LIBOR = London Interbank Offered Rate.
|
||
(ii)
|
MX$ = Mexican Peso; TIIE = the Mexican interbank balance interest rate.
|
||
(iii)
|
TJLP (Long-term Interest Rate) = set by the National Monetary Council, TJLP is the basic financing cost of Banco Nacional de Desenvolvimento Econômico e Social (“BNDES”), the Brazilian Development Bank. On September 30, 2014, TJLP was fixed at 5.0% p.a.
|
||
(iv)
|
IGP-M = General Market Price Index is a measure of Brazilian inflation, calculated by the Getúlio Vargas Foundation.
|
||
(v)
|
Contract linked to the rate of FNE (Northeast Constitutional Financing Fund) fund whose purpose is to foster the development of the industrial sector, administered by Banco do Nordeste do Brasil. On September 30, 2014, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
09/30/2014
|
12/31/2013
|
|||||||
From 1 to 2 years
|
1,327,272
|
2,831,799
|
||||||
From 2 to 3 years
|
1,724,983
|
493,356
|
||||||
From 3 to 4 years
|
715,349
|
797,605
|
||||||
From 4 to 5 years
|
1,779,375
|
68,640
|
||||||
More than 5 years
|
75,369
|
948,237
|
||||||
5,622,348
|
5,139,637
|
b.
|
Notes in the Foreign Market
|
•
|
Limitation on transactions with shareholders that hold 5% or more of any class of stock of the Company, except upon fair and reasonable terms no less favorable than could be obtained in a comparable transaction with a third party.
|
•
|
Required board approval for transactions with shareholders that hold 5% or more of any class of stock of the Company, or with their subsidiaries, in an amount higher than US$ 15 million (except transactions of the Company with its subsidiaries and between its subsidiaries).
|
•
|
Restriction on sale of all or substantially all assets of the Company and subsidiaries LPG and Oxiteno S.A.
|
•
|
Restriction on encumbrance of assets exceeding US$ 150 million or 15% of the value of the consolidated tangible assets.
|
c.
|
Foreign Loans
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated net debt and consolidated Earnings before Interest, Taxes, Depreciation, and Amortization (EBITDA), at less than or equal to 3.5.
|
•
|
Maintenance of a financial ratio, determined by the ratio between consolidated EBITDA and consolidated net financial expenses, higher than or equal to 1.5.
|
d.
|
BNDES
|
-
|
Capitalization level: shareholders’ equity / total assets equal to or above 0.3; and
|
|
-
|
Current liquidity level: current assets / current liabilities equal to or above 1.3.
|
e.
|
Financial Institutions
|
f.
|
Banco do Brasil
|
Maturity
|
09/30/2014
|
|||
Feb/15
|
412,293
|
|||
May/15
|
733,063
|
|||
Feb/16
|
166,667
|
|||
May/16
|
100,000
|
|||
Jan/17
|
977,355
|
|||
May/19
|
893,927
|
|||
Total
|
3,283,305
|
g.
|
Debentures
|
1)
|
In March 2012, the Company made its fourth issuance of debentures, in a single series of 800 simple, nonconvertible into shares, unsecured debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 1,000,000.00
|
Final maturity:
|
March 16, 2015
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
108.3% of CDI
|
Payment of interest:
|
Annually
|
Reprice:
|
Not applicable
|
2)
|
In December 2012, the subsidiary IPP made its first issuance of public debentures in single series of 60,000 simple, nonconvertible into shares, unsecured, nominative and registered debentures, and its main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
November 16, 2017
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
3)
|
In January 2014, the subsidiary IPP made its second issuance of public debentures in single series of 80,000 simple nonconvertible into shares, unsecured, nominative and registered debentures, which main characteristics are as follows:
|
Face value unit:
|
R$ 10,000.00
|
Final maturity:
|
December 20, 2018
|
Payment of the face value:
|
Lump sum at final maturity
|
Interest:
|
107.9% of CDI
|
Payment of interest:
|
Semiannually
|
Reprice:
|
Not applicable
|
h.
|
Export Credit Note
|
i.
|
Working Capital
|
j.
|
Finance Leases
|
09/30/2014 | ||||||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles
|
Furniture and utensils
|
Total
|
||||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
25,945
|
1,070
|
1,705
|
753
|
29,473
|
|||||||||||||
Financing (present value)
|
46,315
|
1,032
|
225
|
202
|
47,774
|
|||||||||||||
Current
|
1,926
|
610
|
195
|
202
|
2,933
|
|||||||||||||
Non-current
|
44,389
|
422
|
30
|
-
|
44,841
|
12/31/2013
|
||||||||||||
LPG bottling
facilities
|
IT equipment
|
Total
|
||||||||||
Equipment and intangible assets, net of depreciation and
amortization
|
29,653
|
292
|
29,945
|
|||||||||
Financing (present value)
|
44,338
|
53
|
44,391
|
|||||||||
Current
|
1,735
|
53
|
1,788
|
|||||||||
Non-current
|
42,603
|
-
|
42,603
|
09/30/2014
|
|||||||||||||||
LPG bottling
facilities
|
IT equipment
|
Vehicles
|
Furniture and utensils
|
Total
|
|||||||||||
Up to 1 year
|
4,238
|
675
|
211
|
208
|
5,332
|
||||||||||
From 1 to 2 years
|
4,238
|
297
|
32
|
-
|
4,567
|
||||||||||
From 2 to 3 years
|
4,238
|
219
|
-
|
-
|
4,457
|
||||||||||
From 3 to 4 years
|
4,238
|
11
|
-
|
-
|
4,249
|
||||||||||
From 4 to 5 years
|
4,238
|
-
|
-
|
-
|
4,238
|
||||||||||
More than 5 years
|
49,085
|
-
|
-
|
-
|
49,085
|
||||||||||
Total
|
70,275
|
1,202
|
243
|
208
|
71,928
|
12/31/2013
|
|||||||||
LPG bottling
facilities
|
IT equipment
|
Total
|
|||||||
Up to 1 year
|
3,949
|
55
|
4,004
|
||||||
From 1 to 2 years
|
3,949
|
-
|
3,949
|
||||||
From 2 to 3 years
|
3,949
|
-
|
3,949
|
||||||
From 3 to 4 years
|
3,949
|
-
|
3,949
|
||||||
From 4 to 5 years
|
3,949
|
-
|
3,949
|
||||||
More than 5 years
|
48,704
|
-
|
48,704
|
||||||
68,449
|
55
|
68,504
|
k.
|
Transaction Costs
|
Effective rate of transaction costs (% p.a.)
|
Balance as of December 31, 2013
|
Incurred cost
|
Amortization
|
Balance as of September 30,
2014
|
|||||||||||||||
Banco do Brasil (f)
|
0.4
|
19,797
|
-
|
(4,305)
|
15,492
|
||||||||||||||
Debentures (g)
|
0.3
|
4,730
|
1,422
|
(2,925)
|
3,227
|
||||||||||||||
Notes in the foreign market (b)
|
0.2
|
2,309
|
-
|
(799)
|
1,510
|
||||||||||||||
Other
|
0.3
|
916
|
3,140
|
(503)
|
3,553
|
||||||||||||||
Total
|
27,752
|
4,562
|
(8,532)
|
23,782
|
Up to 1 year
|
1 to 2 years
|
2 to 3 years
|
3 to 4 years
|
4 to 5 years
|
More than 5 years
|
Total
|
|||||||||||||||
Banco do Brasil (f)
|
3,502
|
2,575
|
3,078
|
3,668
|
2,669
|
-
|
15,492
|
||||||||||||||
Debentures (g)
|
2,099
|
329
|
362
|
346
|
91
|
-
|
3,227
|
||||||||||||||
Notes in the foreign market (b)
|
1,208
|
302
|
-
|
-
|
-
|
-
|
1,510
|
||||||||||||||
Other
|
1,416
|
1,273
|
856
|
8
|
-
|
-
|
3,553
|
||||||||||||||
Total
|
8,225
|
4,479
|
4,296
|
4,022
|
2,760
|
-
|
23,782
|
l.
|
Guarantees
|
15
|
Trade Payables (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
Domestic suppliers
|
903,595
|
907,138
|
||||||
Foreign suppliers
|
71,986
|
61,812
|
||||||
975,581
|
968,950
|
16
|
Salaries and Related Charges (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
Provisions on payroll
|
166,656
|
111,831
|
||||||
Profit sharing, bonus and premium
|
79,742
|
142,120
|
||||||
Social charges
|
29,332
|
31,059
|
||||||
Salaries and related payments
|
9,844
|
11,000
|
||||||
Benefits
|
1,542
|
1,303
|
||||||
Others
|
539
|
341
|
||||||
287,655
|
297,654
|
17
|
Taxes Payable (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
ICMS
|
104,296
|
75,883
|
||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
11,160
|
11,445
|
||||||
PIS and COFINS
|
7,874
|
9,128
|
||||||
ISS
|
5,469
|
5,656
|
||||||
IPI
|
5,341
|
4,304
|
||||||
National Institute of Social Security (INSS)
|
2,384
|
3,998
|
||||||
Income Tax Withholding (IRRF)
|
1,717
|
1,659
|
||||||
Others
|
3,475
|
4,249
|
||||||
141,716
|
116,322
|
18
|
Provision for Asset Retirement Obligation – Fuel Tanks (Consolidated)
|
Balance at December 31, 2013
|
69,661
|
||
Additions (new tanks)
|
512
|
||
Expense with tanks removed
|
(3,080)
|
||
Accretion expense
|
3,405
|
||
Balance at September 30, 2014
|
70,498
|
||
Current
|
4,558
|
||
Non-current
|
65,940
|
19
|
Deferred Revenue (Consolidated)
|
09/30/2014
|
12/31/2013
|
|||||||
‘am/pm’ franchising upfront fee
|
14,066
|
14,049
|
||||||
Loyalty program “Km de Vantagens”
|
8,977
|
12,816
|
||||||
Loyalty program “Club Extra”
|
6,076
|
-
|
||||||
29,119
|
26,865
|
|||||||
Current
|
20,297
|
17,731
|
||||||
Non-current
|
8,822
|
9,134
|
20
|
Shareholders’ Equity
|
a.
|
Share Capital
|
b.
|
Treasury Shares
|
c.
|
Capital Reserve
|
d.
|
Revaluation Reserve
|
e.
|
Profit Reserves
|
f.
|
Other Comprehensive Income
|
Valuation adjustments
|
||||||||
Fair value of financial investment available for sale
|
Actuarial gains of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||
Balance as of December 31, 2013
|
5
|
5,423
|
5,428
|
38,076
|
||||
Translation of foreign subsidiaries, including the exchange rate effect of hedge of investments
|
-
|
-
|
-
|
(18,351)
|
||||
Changes in fair value
|
10
|
-
|
10
|
-
|
||||
Balance as of September 30, 2014
|
15
|
5,423
|
5,438
|
19,725
|
Valuation adjustments
|
||||||||
Fair value of financial investment available for sale
|
Actuarial losses of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||
Balance as of December 31, 2012
|
23
|
(12,638)
|
(12,615)
|
12,621
|
||||
Translation of foreign subsidiaries
|
-
|
-
|
-
|
992
|
||||
Changes in fair value
|
(13)
|
-
|
(13)
|
-
|
||||
Balance as of September 30, 2013
|
10
|
(12,638)
|
(12,628)
|
13,613
|
g.
|
Dividends
|
21
|
Segment Information
|
09/30/2014
|
09/30/2013
|
|||||||
Net revenue from sales and services:
|
||||||||
Ultragaz
|
3,035,665
|
2,975,494
|
||||||
Ipiranga
|
43,341,152
|
39,071,361
|
||||||
Oxiteno
|
2,525,639
|
2,442,980
|
||||||
Ultracargo
|
262,953
|
250,481
|
||||||
Extrafarma (1)
|
782,841
|
-
|
||||||
Others (2)
|
29,887
|
27,077
|
||||||
Intersegment sales
|
(64,110)
|
(53,651)
|
||||||
Total
|
49,914,027
|
44,713,742
|
||||||
Intersegment sales:
|
||||||||
Ultragaz
|
1,400
|
988
|
||||||
Ipiranga
|
998
|
-
|
||||||
Oxiteno
|
1,253
|
151
|
||||||
Ultracargo
|
30,756
|
25,600
|
||||||
Extrafarma (1)
|
-
|
-
|
||||||
Others (2)
|
29,703
|
26,912
|
||||||
Total
|
64,110
|
53,651
|
||||||
Net revenue from sales and services, excluding intersegment sales:
|
||||||||
Ultragaz
|
3,034,265
|
2,974,506
|
||||||
Ipiranga
|
43,340,154
|
39,071,361
|
||||||
Oxiteno
|
2,524,386
|
2,442,829
|
||||||
Ultracargo
|
232,197
|
224,881
|
||||||
Extrafarma (1)
|
782,841
|
-
|
||||||
Others (2)
|
184
|
165
|
||||||
Total
|
49,914,027
|
44,713,742
|
09/30/2014
|
09/30/2013
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
121,725
|
117,399
|
||||||
Ipiranga
|
1,185,417
|
1,070,644
|
||||||
Oxiteno
|
201,539
|
234,547
|
||||||
Ultracargo
|
91,646
|
83,803
|
||||||
Extrafarma (1)
|
17,641
|
-
|
||||||
Others (2)
|
(16,288)
|
3,885
|
||||||
Total
|
1,601,680
|
1,510,278
|
||||||
Financial income
|
263,996
|
166,644
|
||||||
Financial expenses
|
(584,739)
|
(410,392)
|
||||||
Share of profit of joint-ventures and associates
|
(10,820)
|
(3,821)
|
||||||
Income before income and social contribution taxes
|
1,270,117
|
1,262,709
|
||||||
Additions to property, plant, and equipment and intangible assets:
|
||||||||
Ultragaz
|
177,313
|
141,621
|
||||||
Ipiranga
|
485,633
|
479,096
|
||||||
Oxiteno
|
85,855
|
94,890
|
||||||
Ultracargo
|
19,919
|
26,082
|
||||||
Extrafarma (1)
|
21,568
|
-
|
||||||
Others (2)
|
21,144
|
7,836
|
||||||
Total additions to property, plant, and equipment and intangible assets (see Notes 12 and 13)
|
811,432
|
749,525
|
||||||
Asset retirement obligation – fuel tanks (see Note 18)
|
(512)
|
(505)
|
||||||
Capitalized borrowing costs
|
(5,117)
|
(5,408)
|
||||||
Total investments in property, plant, and equipment and intangible assets (cash flow)
|
805,803
|
743,612
|
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
102,027
|
99,970
|
||||||
Ipiranga
|
390,294
|
334,729
|
||||||
Oxiteno
|
103,765
|
99,128
|
||||||
Ultracargo
|
36,970
|
35,203
|
||||||
Extrafarma (1)
|
8,825
|
-
|
||||||
Others (2)
|
9,585
|
8,982
|
||||||
Total
|
651,466
|
578,012
|
09/30/2014
|
12/31/2013
|
||||||
Total assets (excluding intersegment sales):
|
|||||||
Ultragaz
|
2,658,143
|
2,502,590
|
|||||
Ipiranga
|
8,596,482
|
8,077,204
|
|||||
Oxiteno
|
4,026,814
|
4,030,122
|
|||||
Ultracargo
|
1,365,984
|
1,320,344
|
|||||
Extrafarma
|
485,232
|
-
|
|||||
Others (2)
|
1,337,815
|
448,285
|
|||||
Total
|
18,470,470
|
16,378,545
|
09/30/2014
|
12/31/2013
|
||||||||
United States of America
|
124,480
|
109,451
|
|||||||
Mexico
|
107,961
|
85,610
|
|||||||
Uruguay
|
52,375
|
50,304
|
|||||||
Venezuela (*)
|
17,100
|
24,834
|
09/30/2014
|
09/30/2013
|
|||||||
Net revenue:
|
||||||||
Brazil
|
49,235,713
|
43,995,117
|
||||||
Mexico
|
102,546
|
102,498
|
||||||
Venezuela
|
36,726
|
136,073
|
||||||
Other Latin American countries
|
272,456
|
252,893
|
||||||
United States of America and Canada
|
114,452
|
113,037
|
||||||
Far East
|
40,927
|
28,123
|
||||||
Europe
|
61,618
|
50,791
|
||||||
Others
|
49,589
|
35,210
|
||||||
Total
|
49,914,027
|
44,713,742
|
22
|
Risks and Financial Instruments (Consolidated)
|
•
|
Implementation of the management of financial assets, instruments, and risks is the responsibility of the financial area, through its treasury department, with the assistance of the tax and accounting departments.
|
||
•
|
Supervision and monitoring of compliance with the principles, guidelines, and standards of the Policy is the responsibility of the Risk and Investment Committee, which is composed of members of the Company’s Executive Board (“Committee”). The Committee holds regular meetings and is in charge, among other responsibilities, of discussing and monitoring the financial strategies, existing exposures, and significant transactions involving investment, fundraising, or risk mitigation. The Committee monitors the risk standards established by the Policy through a monitoring map on a monthly basis.
|
||
•
|
Changes in the Policy or revisions of its standards are subject to the approval of the Board of Directors of Ultrapar.
|
||
•
|
Continuous improvement of the Policy is the joint responsibility of the Board of Directors, the Committee, and the financial area.
|
||
• | The internal audit department audits the compliance with the requirements of the Policy. |
In million of Brazilian Reais
|
09/30/2014
|
12/31/2013
|
||||||
Assets in foreign currency
|
||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
507.3
|
457.2
|
||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
195.3
|
156.0
|
||||||
Net investments in foreign subsidiaries (except cash, cash equivalents, financial investments, trade receivables, financing, and payables)
|
485.9
|
443.4
|
||||||
1,188.5
|
1,056.6
|
|||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(1,717.1)
|
(1,294.9)
|
||||||
Payables arising from imports, net of advances to foreign suppliers
|
(64.6)
|
(45.3)
|
||||||
(1,781.7)
|
(1,340.2)
|
|||||||
Foreign currency hedging instruments
|
758.0
|
427.1
|
||||||
Net asset position – Total
|
164.8
|
143.5
|
In million of Brazilian Reais
|
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
||||||||||||
(1) Income effect
|
Real devaluation
|
(2.8)
|
(6.9)
|
(13.8)
|
||||||||||
(2) Equity effect
|
19.3
|
48.1
|
96.2
|
|||||||||||
(1) + (2)
|
Net effect
|
16.5
|
41.2
|
82.4
|
||||||||||
(3) Income effect
|
Real appreciation
|
2.8
|
6.9
|
13.8
|
||||||||||
(4) Equity effect
|
(19.3)
|
(48.1)
|
(96.2)
|
|||||||||||
(3) + (4)
|
Net effect
|
(16.5)
|
(41.2)
|
(82.4)
|
Note
|
09/30/2014
|
12/31/2013
|
|||||||
CDI
|
|||||||||
Cash equivalents
|
4
|
2,397.3
|
2,051.1
|
||||||
Financial investments
|
4
|
758.4
|
747.3
|
||||||
Asset position of hedging instruments - CDI
|
22
|
106.4
|
112.3
|
||||||
Loans and debentures
|
14
|
(5,118.7)
|
(3,862.0)
|
||||||
Liability position of hedging instruments - CDI
|
22
|
(776.8)
|
(452.5)
|
||||||
Liability position of hedging instruments from pre-fixed interest to CDI
|
22
|
(473.7)
|
(854.6)
|
||||||
Net liability position in CDI
|
(3,107.1)
|
(2,258.4)
|
|||||||
TJLP
|
|||||||||
Loans –TJLP
|
14
|
(570.3)
|
(640.5)
|
||||||
Net liability position in TJLP
|
(570.3)
|
(640.5)
|
|||||||
LIBOR
|
|||||||||
Asset position of hedging instruments - LIBOR
|
22
|
711.7
|
329.7
|
||||||
Loans - LIBOR
|
14
|
(757.7)
|
(374.4)
|
||||||
Net liability position in LIBOR
|
(46.0)
|
(44.7)
|
|||||||
TIIE
|
|||||||||
Loans - TIIE
|
14
|
(32.7)
|
(31.2)
|
||||||
Net liability position in TIIE
|
(32.7)
|
(31.2)
|
|||||||
Total net liability position
|
(3,756.1)
|
(2,974.8)
|
In million of Brazilian Reais
|
||||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
|||||||||||
10%
|
25%
|
50%
|
||||||||||||
Exposure of interest rate risk
|
||||||||||||||
Interest on cash equivalents and financial investments effect
|
Increase in CDI
|
21.9
|
54.8
|
109.5
|
||||||||||
Hedging instruments (assets in CDI) effect
|
Increase in CDI
|
0.7
|
1.7
|
3.3
|
||||||||||
Interest on debt effect
|
Increase in CDI
|
(41.0)
|
(102.5)
|
(205.0)
|
||||||||||
Hedging instruments (liabilities in CDI) effect
|
Increase in CDI
|
(7.6)
|
(18.9)
|
(38.0)
|
||||||||||
Incremental expenses
|
(26.0)
|
(64.9)
|
(130.2)
|
|||||||||||
Interest on debt effect
|
Increase in TJLP
|
(2.2)
|
(5.4)
|
(10.9)
|
||||||||||
Incremental expenses
|
(2.2)
|
(5.4)
|
(10.9)
|
|||||||||||
Hedging instruments (assets in LIBOR) effect
|
Increase in LIBOR
|
0.1
|
0.2
|
0.4
|
||||||||||
Interest on debt effect
|
Increase in LIBOR
|
(0.1)
|
(0.2)
|
(0.3)
|
||||||||||
Incremental expenses
|
-
|
-
|
0.1
|
|||||||||||
Interest on debt effect
|
Increase in TIIE
|
(0.1)
|
(0.2)
|
(0.4)
|
||||||||||
Incremental expenses
|
(0.1)
|
(0.2)
|
(0.4)
|
09/30/2014
|
12/31/2013
|
|||||||
Ipiranga
|
131,258
|
121,205
|
||||||
Ultragaz
|
23,801
|
20,793
|
||||||
Extrafarma
|
5,843
|
-
|
||||||
Ultracargo
|
2,513
|
2,513
|
||||||
Oxiteno
|
2,742
|
2,569
|
||||||
Total
|
166,157
|
147,080
|
In million of Brazilian Reais
|
||||||||||||||||||||
Financial liabilities
|
Total
|
Less than 1 year
|
Between 1 and 3 years
|
Between 3 and 5 years
|
More than 5 years
|
|||||||||||||||
Loans including future contractual interest (1) (2)
|
10,217.0
|
2,995.7
|
3,744.6
|
3,376.7
|
100.0
|
|||||||||||||||
Currency and interest rate hedging instruments (3)
|
142.6
|
66.7
|
75.9
|
-
|
-
|
|||||||||||||||
Trade payables
|
975.6
|
975.6
|
-
|
-
|
-
|
Notional amount1
|
Fair value
|
Amounts receivable
|
Amounts payable
|
|||||||
Hedging instruments
|
Counterparty
|
Maturity
|
||||||||
09/30/2014
|
12/31/2013
|
09/30/2014
|
12/31/2013
|
09/30/2014
|
||||||
R$
million
|
R$
million
|
R$ million
|
R$ million
|
|||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, BTMU, Citibank, HSBC, Itaú, JP Morgan, Santander
|
|||||||||
Receivables in U.S. dollars (LIBOR)
|
Oct 2014 to Sep 2017
|
US$ 290.0
|
US$ 140.0
|
711.7
|
329.7
|
711.7
|
-
|
|||
Receivables in U.S. dollars (Fixed)
|
US$ 61.9
|
US$ 87.4
|
155.9
|
212.8
|
155.9
|
-
|
||||
Payables in CDI interest rate
|
US$ (351.9)
|
US$ (227.4)
|
(776.8)
|
(452.5)
|
-
|
776.8
|
||||
Total result
|
-
|
-
|
90.8
|
90.0
|
867.6
|
776.8
|
||||
b.1 and b.2 – Exchange rate swaps payable in U.S. dollars + COUPON
|
Bradesco, HSBC, Itaú
|
Oct 2014 to Nov 2014
|
||||||||
Receivables in CDI interest rates
|
US$ 44.1
|
US$ 48.1
|
106.4
|
112.3
|
106.4
|
-
|
||||
Payables in U.S. dollars (Fixed)
|
US$ (44.1)
|
US$ (48.1)
|
(109.6)
|
(115.4)
|
-
|
109.6
|
||||
Total result
|
-
|
-
|
(3.2)
|
(3.1)
|
106.4
|
109.6
|
||||
c – Interest rate swaps in R$
|
Banco do Brasil, Itaú
|
May 2015 to
Aug 2016
|
||||||||
Receivables in fixed interest rate
|
R$ 327.5
|
R$ 627.5
|
519.8
|
937.0
|
519.8
|
-
|
||||
Payables in CDI interest rate
|
R$ (327.5)
|
R$ (627.5)
|
(473.7)
|
(854.6)
|
-
|
473.7
|
||||
Total result
|
-
|
-
|
46.1
|
82.4
|
519.8
|
473.7
|
||||
Total gross result
|
133.7
|
169.3
|
1,493.8
|
1,360.1
|
||||||
Income tax
|
(23.8)
|
(24.3)
|
(23.8)
|
-
|
||||||
Total net result
|
109.9
|
145.0
|
1,470.0
|
1,360.1
|
||||||
Positive result (see Note 4)
|
122.2
|
151.6
|
||||||||
Negative result (see Note 14)
|
(12.3)
|
(6.6)
|
09/30/2014
|
||||||||
R$ million
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(31.9)
|
-
|
||||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
6.8
|
(2.2)
|
||||||
c – Interest rate swaps in R$ (iii)
|
11.3
|
-
|
||||||
Total
|
(13.8)
|
(2.2)
|
R$ million
|
|||
09/30/2013
|
12/31/2013
|
||
Profit or loss
|
Equity
|
||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(20.1)
|
-
|
|
b – Exchange rate swaps payable in U.S. dollars (ii)
|
(1.1)
|
-
|
|
c – Interest rate swaps in R$ (iii)
|
44.9
|
-
|
|
Total
|
23.7
|
-
|
09/30/2014
|
12/31/2013
|
|||||||||||||||
Category
|
Note
|
Carrying value
|
Fair
value
|
Carrying value
|
Fair
value
|
|||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents
|
||||||||||||||||
Cash and bank deposits
|
Loans and receivables
|
4
|
84,055
|
84,055
|
224,926
|
224,926
|
||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,397,256
|
2,397,256
|
2,051,143
|
2,051,143
|
||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
4,478
|
4,478
|
-
|
-
|
||||||||||
Financial investments
|
||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
747,798
|
747,798
|
736,638
|
736,638
|
||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4
|
10,618
|
10,618
|
10,618
|
10,618
|
||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
459,733
|
459,733
|
368,781
|
368,781
|
||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
122,154
|
122,154
|
151,594
|
151,594
|
||||||||||
Total
|
3,826,092
|
3,826,092
|
3,543,700
|
3,543,700
|
||||||||||||
Financial liabilities:
|
||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,079,260
|
1,079,260
|
1,118,281
|
1,118,281
|
||||||||||
Financing
|
Measured at
amortized cost
|
14
|
4,755,410
|
4,700,652
|
4,340,967
|
4,373,680
|
||||||||||
Debentures
|
Measured at
amortized cost
|
14
|
2,298,036
|
2,288,167
|
1,459,412
|
1,456,282
|
||||||||||
Finance leases
|
Measured at
amortized cost
|
14
|
47,774
|
47,774
|
44,391
|
44,391
|
||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
12,256
|
12,256
|
6,575
|
6,575
|
||||||||||
Subscription warrants – indemnification
|
Measured at fair value through profit or loss
|
3.a
|
107,181
|
107,181
|
-
|
-
|
||||||||||
Total
|
8,299,917
|
8,235,290
|
6,969,626
|
6,999,209
|
•
|
The fair value of cash and bank deposit balances are identical to their carrying values.
|
|
•
|
Financial investments in investment funds are valued at the value of the fund unit as of the date of the reporting period, which corresponds to their fair value.
|
|
•
|
Financial investments in CDBs (Bank Certificates of Deposit) and similar investments offer daily liquidity through repurchase at the “yield curve” and, therefore, the Company believes their fair value corresponds to their carrying value.
|
|
•
|
The fair value calculation of LPG Inc.’s notes in the foreign market (see Note 14.b) is based on the quoted prices in an active market.
|
|
•
|
The subscription warrants – indemnification are based on the share price of Ultrapar (UGPA3) at the reporting date.
|
(a)
|
Level 1 - prices negotiated (without adjustment) in active markets for identical assets or liabilities;
|
(b)
|
Level 2 - inputs other than prices negotiated in active markets included in Level 1 and observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
|
(c)
|
Level 3 - inputs for the asset or liability which are not based on observable market variables (unobservable inputs).
|
Category
|
Note
|
09/30/2014
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,397,256
|
2,397,256
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
4,478
|
4,478
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
747,798
|
747,798
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
459,733
|
149,657
|
310,076
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
122,154
|
-
|
122,154
|
-
|
||||||||||||||
Total
|
3,731,419
|
3,299,189
|
432,230
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,079,260
|
-
|
1,079,260
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
12,256
|
-
|
12,256
|
-
|
||||||||||||||
Subscription warrants – indemnification (1)
|
Measured at fair value through profit or loss
|
3.a
|
107,181
|
-
|
107,181
|
-
|
||||||||||||||
Total
|
1,198,697
|
-
|
1,198,697
|
-
|
Category
|
Note
|
12/31/2013
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,051,143
|
2,051,143
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
736,638
|
736,638
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
368,781
|
-
|
368,781
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
151,594
|
-
|
151,594
|
-
|
||||||||||||||
Total
|
3,308,156
|
2,787,781
|
520,375
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,118,281
|
-
|
1,118,281
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
6,575
|
-
|
6,575
|
-
|
||||||||||||||
Total
|
1,124,856
|
-
|
1,124,856
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
185,904
|
448,489
|
711,074
|
||||||||||
(2) Debts/firm commitments in dollars
|
appreciation
|
(185,883)
|
(448,452)
|
(711,021)
|
||||||||||
(1)+(2)
|
Net effect
|
21
|
37
|
53
|
||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(651)
|
26,564
|
53,778
|
||||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
651
|
(26,564)
|
(53,778)
|
||||||||||
(3)+(4)
|
Net effect
|
-
|
-
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
-
|
9,932
|
19,582
|
|||||||||
(2) Fixed rate financing
|
Pre-fixed rate
|
-
|
(9,934
|
)
|
(19,585
|
)
|
|||||||
(1)+(2)
|
Net effect
|
-
|
(2)
|
(3)
|
23
|
Provisions, Contingencies and Commitments (Consolidated)
|
a.
|
Provisions for tax, civil, and labor risks
|
Provisions
|
Balance in
12/31/2013
|
Initial balance Extrafarma (1)
|
Additions
|
Write-offs
|
Monetary
restatement
|
Balance in
09/30/2014
|
|||||
IRPJ and CSLL
|
360,861
|
10,630
|
12,798
|
-
|
20,226
|
404,515
|
|||||
PIS and COFINS
|
86,512
|
25,540
|
-
|
(205)
|
5,407
|
117,254
|
|||||
ICMS
|
33,113
|
7,096
|
366
|
(23,492)
|
994
|
18,077
|
|||||
INSS
|
6,251
|
-
|
217
|
-
|
305
|
6,773
|
|||||
Civil litigation
|
90,886
|
778
|
493
|
(9,249)
|
84
|
82,992
|
|||||
Labor litigation
|
60,174
|
1,866
|
9,182
|
(3,354)
|
1,625
|
69,493
|
|||||
Other
|
1,223
|
289
|
3
|
(1,132)
|
30
|
413
|
|||||
Total
|
639,020
|
46,199
|
23,059
|
(37,432)
|
28,671
|
699,517
|
|||||
Current
|
69,306
|
70,270
|
|||||||||
Non-current
|
569,714
|
629,247
|
b.
|
Tax Matters
|
c.
|
Civil Claims
|
d.
|
Labor Matters
|
e.
|
Contracts
|
Port
|
Minimum movement in tons per year
|
Maturity
|
Aratu
|
100,000
|
2016
|
Aratu
|
900,000
|
2022
|
Suape
|
250,000
|
2027
|
Suape
|
400,000
|
2029
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||
In tons of ethylene
|
151,723
|
154,892
|
151,871
|
159,108
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||
In tons of ethylene
|
30,330
|
30,639
|
30,679
|
30,793
|
f.
|
Insurance Coverage in Subsidiaries
|
Maximum
compensation
value (*)
|
||
Oxiteno
|
US$ 1,104
|
|
Ipiranga
|
R$ 705
|
|
Ultracargo
|
R$ 550
|
|
Ultragaz
|
R$ 250
|
|
Extrafarma
|
R$ 116
|
g.
|
Operating Lease Contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
|||||||||||||
September 30, 2014
|
26,520
|
23,750
|
-
|
50,270
|
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
September 30, 2014
|
payable
|
79,812
|
230,538
|
114,648
|
424,998
|
||||||||||||
receivable
|
(47,129)
|
(140,775)
|
(76,226)
|
(264,130)
|
24.
|
Employee Benefits and Private Pension Plan (Consolidated)
|
a.
|
ULTRAPREV- Associaçăo de Previdência Complementar
|
b.
|
Post-employment Benefits
|
09/30/2014
|
12/31/2013
|
|||||||
Health and dental care plan
|
34,802
|
32,028
|
||||||
FGTS Penalty
|
48,375
|
43,349
|
||||||
Bonus
|
22,914
|
20,545
|
||||||
Life insurance
|
16,660
|
15,374
|
||||||
Total
|
122,751
|
111,296
|
||||||
Current
|
11,922
|
11,922
|
||||||
Non-current
|
110,829
|
99,374
|
25
|
Revenue from Sale and Services (Consolidated)
|
09/30/2014
|
09/30/2013
|
|||||||
Gross revenue from sale
|
50,892,617
|
45,530,749
|
||||||
Gross revenue from services
|
431,077
|
402,648
|
||||||
Sales tax
|
(1,184,915)
|
(1,030,243)
|
||||||
Discounts and sales returns
|
(227,636)
|
(192,205)
|
||||||
Deferred revenue (see Note 19)
|
2,884
|
2,793
|
||||||
Net revenue from sales and services
|
49,914,027
|
44,713,742
|
26
|
Expenses by Nature (Consolidated)
|
09/30/2014
|
09/30/2013
|
|||||||
Raw materials and materials for use and consumption
|
45,220,128
|
40,484,379
|
||||||
Personnel expenses
|
1,182,626
|
1,021,813
|
||||||
Freight and storage
|
748,337
|
723,230
|
||||||
Depreciation and amortization
|
651,466
|
578,012
|
||||||
Services provided by third parties
|
160,664
|
127,170
|
||||||
Advertising and marketing
|
148,058
|
115,627
|
||||||
Lease of real estate and equipment
|
86,953
|
61,593
|
||||||
Other expenses
|
191,757
|
174,286
|
||||||
Total
|
48,389,989
|
43,286,110
|
||||||
Classified as:
|
||||||||
Cost of products and services sold
|
45,972,139
|
41,225,605
|
||||||
Selling and marketing
|
1,584,329
|
1,309,950
|
||||||
General and administrative
|
833,521
|
750,555
|
||||||
Total
|
48,389,989
|
43,286,110
|
27
|
Other Operating Income, Net (Consolidated)
|
09/30/2014
|
09/30/2013
|
||
Commercial partnerships
|
23,294
|
25,913
|
|
Merchandising
|
25,643
|
19,803
|
|
Loyalty program
|
4,517
|
16,040
|
|
Others
|
8,994
|
2,496
|
|
Other operating income, net
|
62,448
|
64,252
|
28
|
Income from Disposal of Assets (Consolidated)
|
29
|
Financial Income (Expense)
|
Parent
|
Consolidated
|
|||||||||||||||
09/30/2014
|
09/30/2013
|
09/30/2014
|
09/30/2013
|
|||||||||||||
Financial income:
|
||||||||||||||||
Interest on financial investments
|
95,477
|
83,803
|
213,842
|
119,461
|
||||||||||||
Interest from customers
|
-
|
-
|
47,113
|
43,627
|
||||||||||||
Other financial income
|
4
|
-
|
3,041
|
3,556
|
||||||||||||
95,481
|
83,803
|
263,996
|
166,644
|
|||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
-
|
-
|
(341,472)
|
(243,650)
|
||||||||||||
Interest on debentures
|
(71,070)
|
(51,618)
|
(186,075)
|
(87,755)
|
||||||||||||
Interest on finance leases
|
-
|
-
|
(5,209)
|
(5,208)
|
||||||||||||
Bank charges, financial transactions tax, and other charges
|
2,474
|
(13,357)
|
(23,192)
|
(34,375)
|
||||||||||||
Exchange variation, net of gains and losses with derivative instruments
|
-
|
(1)
|
(28,953)
|
(32,517)
|
||||||||||||
Changes in subscription warranty (see Note 3.a)
|
1,383
|
-
|
1,383
|
-
|
||||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
(13)
|
(9)
|
(1,221)
|
(6,887)
|
||||||||||||
(67,226)
|
(64,985)
|
(584,739)
|
(410,392)
|
|||||||||||||
Financial income (expense)
|
28,255
|
18,818
|
(320,743)
|
(243,748)
|
30
|
Earnings per Share (Parent and Consolidated)
|
Basic Earnings per Share
|
09/30/2014
|
09/30/2013
|
||||||
Net income for the period of the Company
|
872,169
|
852,330
|
||||||
Weighted average shares outstanding (in thousands)
|
545,255
|
534,042
|
||||||
Basic earnings per share –R$
|
1.5996
|
1.5960
|
Diluted Earnings per Share
|
09/30/2014
|
09/30/2013
|
||||||
Net income for the period of the Company
|
872,169
|
852,330
|
||||||
Weighted average shares outstanding (in thousands), including deferred stock plan
|
549,430
|
536,412
|
||||||
Diluted earnings per share –R$
|
1.5874
|
1.5889
|
Weighted Average Shares Outstanding (in thousands)
|
09/30/2014
|
09/30/2013
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
545,255
|
534,042
|
||||||
Dilution effect
|
||||||||
Subscription warrants
|
2,091
|
-
|
||||||
Deferred Stock Plan
|
2,084
|
2,370
|
||||||
Weighted average shares outstanding for diluted per share calculation:
|
549,430
|
536,412
|
(R$ million)
|
3Q14
|
3Q13
|
2Q14
|
Variation
3Q14 X 3Q13
|
Variation
3Q14 X 2Q14
|
9M14
|
9M13
|
Variation
9M14 X 9M13
|
Net revenue from sales and services
|
17,229.9
|
15,909.7
|
16,667.2
|
9%
|
4%
|
49,914.0
|
44,713.7
|
12%
|
Cost of products and services sold
|
(15,929.9)
|
(14,645.5)
|
(15,367.4)
|
9%
|
4%
|
(45,972.1)
|
(41,225.6)
|
12%
|
Gross profit
|
1,370.0
|
1,264.2
|
1,299.8
|
8%
|
5%
|
3,941.9
|
3,488.1
|
13%
|
Selling, marketing, general and administrative expenses
|
(825.6)
|
(726.3)
|
(783.5)
|
14%
|
5%
|
(2,417.8)
|
(2,060.5)
|
17%
|
Other operating income, net
|
20.9
|
29.0
|
21.6
|
-28%
|
-3%
|
62.4
|
64.3
|
-3%
|
Income from disposal of assets
|
8.5
|
3.7
|
(0.3)
|
132%
|
-2,630%
|
15.2
|
18.4
|
-17%
|
Operating income
|
573.9
|
570.5
|
537.5
|
1%
|
7%
|
1,601.7
|
1,510.3
|
6%
|
Financial expenses, net
|
(107.4)
|
(88.9)
|
(98.6)
|
21%
|
9%
|
(320.7)
|
(243.7)
|
32%
|
Share of profit of joint ventures and associates
|
(5.2)
|
(1.8)
|
(3.1)
|
191%
|
69%
|
(10.8)
|
(3.8)
|
183%
|
Income before income and social contribution taxes
|
461.3
|
479.9
|
435.9
|
-4%
|
6%
|
1,270.1
|
1,262.7
|
1%
|
Income and social contribution taxes
|
(147.0)
|
(170.7)
|
(154.0)
|
-14%
|
-5%
|
(438.1)
|
(445.4)
|
-2%
|
Tax incentives
|
14.5
|
18.6
|
19.6
|
-22%
|
-26%
|
47.4
|
40.7
|
16%
|
Net income
|
328.8
|
327.8
|
301.4
|
0%
|
9%
|
879.5
|
858.0
|
3%
|
Net income attributable to Ultrapar
|
326.2
|
325.4
|
299.1
|
0%
|
9%
|
872.2
|
852.3
|
2%
|
Net income attributable to non-controlling interests in subsidiaries
|
2.6
|
2.4
|
2.3
|
9%
|
11%
|
7.3
|
5.7
|
29%
|
EBITDA (*)
|
789.5
|
764.5
|
750.9
|
3%
|
5%
|
2,242.3
|
2,084.5
|
8%
|
Volume – LPG sales – thousand tons
|
461.0
|
446.8
|
428.4
|
3%
|
8%
|
1,281.4
|
1,274.2
|
1%
|
Volume – Fuels sales – thousand of cubic meters
|
6,538.8
|
6,492.4
|
6,292.2
|
1%
|
4%
|
18,898.5
|
18,195.1
|
4%
|
Volume – Chemicals sales – thousand tons
|
204.5
|
192.5
|
190.3
|
6%
|
7%
|
585.7
|
597.1
|
-2%
|
R$ million
|
3Q14
|
3Q13
|
2Q14
|
Variação
|
Variação
|
9M14
|
9M13
|
Variação
|
3Q14 X 3Q13
|
3Q14 X 2Q14
|
9M14 X 9M13
|
||||||
Ultrapar
|
789.5
|
764.5
|
750.9
|
3%
|
5%
|
2,242.3
|
2,084.5
|
8%
|
Ipiranga
|
556.7
|
494.3
|
521.2
|
13%
|
7%
|
1,576.5
|
1,406.0
|
12%
|
Oxiteno
|
98.7
|
146.0
|
98.5
|
-32%
|
0%
|
305.9
|
333.7
|
-8%
|
Ultragaz
|
89.4
|
80.3
|
73.4
|
11%
|
22%
|
223.8
|
217.4
|
3%
|
Ultracargo
|
44.5
|
41.7
|
43.3
|
7%
|
3%
|
129.1
|
120.0
|
8%
|
Extrafarma
|
1.6
|
11.7
|
14.3
|
-86%
|
-89%
|
26.5
|
42.7
|
-38%
|
|
(1)
|
The EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) presented in this document represents the net income before (i) income and social contribution taxes, (ii) net financial expense (income) and (iii) depreciation and amortization, in accordance with ICVM 527/12. The purpose of including EBITDA information is to provide a measure used by the management for internal assessment of our operating results, and because a portion of our employee profit sharing plan is linked directly or indirectly to EBITDA performance. It is also a financial indicator widely used by investors and analysts to measure our ability to generate cash from operations and our operating performance. We also calculate EBITDA in connection with covenants related to some of our financing, as described in Note 14 to our consolidated financial statements. We believe EBITDA allows a better understanding not only of our financial performance but also of our capacity of meeting the payment of interest and principal from our debt and of obtaining resources for our investments and working capital. Our definition of EBITDA may differ from, and, therefore, may not be comparable with similarly titled measures used by other companies, thereby limiting its usefulness as a comparative measure. Because EBITDA excludes net financial expense (income), income and social contribution taxes and depreciation and amortization, it provides an indicator of general economic performance that is not affected by debt restructurings, fluctuations in interest rates or changes in income and social contribution taxes, depreciation and amortization. EBITDA is not a measure of financial performance under accounting practices adopted in Brazil or IFRS, and it should not be considered in isolation, or as a substitute for net income, as a measure of operating performance, as a substitute for cash flows from operations or as a measure of liquidity. EBITDA has material limitations that impair its value as a measure of a company’s overall profitability since it does not address certain ongoing costs of our business that could significantly affect profitability such as financial expense (income), income and social contribution taxes and depreciation and amortization.
|
R$ million
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Net income
|
328.8
|
327.8
|
301.4
|
879.5
|
858.0
|
(+) Income tax and social contribution
|
132.5
|
152.1
|
134.5
|
390.7
|
404.7
|
(+) Net financial expenses
|
107.4
|
88.9
|
98.6
|
320.7
|
243.7
|
(+) Depreciation and amortization
|
220.8
|
195.8
|
216.4
|
651.5
|
578.0
|
EBITDA
|
789.5
|
764.5
|
750.9
|
2,242.3
|
2,084.5
|
Results conference call
Brazilian conference call
November 7th, 2014
09:30 a.m. (US EST)
Hotel Unique
(Tavarua room)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
November 7th, 2014
12:00 a.m. (US EST)
Participants in the USA: +1 877 317 6776
Participants in Brazil: 0800 891 0015
International participants: +1 412 317 6776
Code: Ultrapar
IR Contact
E-mail: invest@ultra.com.br
Telephone: + 55 11 3177 7014
Website: www.ultra.com.br
Ultrapar Participações S.A.
UGPA3 = R$ 51.81/share (09/30/14)
UGP = US$ 21.12/ADR (09/30/14)
|
Main highlights in 3Q14:
ü ULTRAPAR'S NET REVENUES TOTAL R$ 17 BILLION IN 3Q14, UP 9% OVER 3Q13, WITH GROWTH IN ALL THE BUSINESSES.
ü ULTRAPAR'S EBITDA REACHES R$ 789 MILLION IN 3Q14, UP 3% OVER 3Q13, WITH GROWTH IN ALL BUSINESS UNITS, EXCEPT FOR OXITENO, MAINLY DUE TO THE STRONG COMPARISON BASIS TO ITS RECORD QUARTERLY RESULTS IN 3Q13.
ü INTEGRATION OF EXTRAFARMA COMPLETED; ADVANCED STAGE OF THE COMPANY’S STRUCTURING FOR ACCELERATED EXPANSION.
ü ULTRAPAR IS RECOGNIZED AS ONE OF THE TOP 10 COMPANIES IN TRANSPARENCY ON CLIMATE CHANGE IN BRAZIL BY THE CARBON DISCLOSURE PROJECT (CDP), BEING THE ONLY COMPANY OF THE ENERGY SECTOR IN THIS LIST.
“We are pleased to present another quarter of good results, even in a challenging economic environment, which has been worsening along the last months. Such performance is the result of consistent investments to strengthen and expand the company, of its businesses’ resilient nature, and of our teams’ mobilization capability, which is essential to keep the necessary discipline and flexibility in more adverse scenarios. These attributes, combined with our corporate governance designed for value creation, allow the company to have visibility to keep the long-term growth trajectory.”
Thilo Mannhardt – CEO
|
R$ million
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Net earnings
|
328.8
|
327.8
|
301.4
|
0%
|
9%
|
879.5
|
858.0
|
3%
|
(+) Income and social contribution taxes
|
132.5
|
152.1
|
134.5
|
390.7
|
404.7
|
|||
(+) Financial expenses (income), net
|
107.4
|
88.9
|
98.6
|
320.7
|
243.7
|
|||
(+) Depreciation and amortization
|
220.8
|
195.8
|
216.4
|
651.5
|
578.0
|
|||
EBITDA
|
789.5
|
764.5
|
750.9
|
3%
|
5%
|
2,242.3
|
2,084.5
|
8%
|
Ultrapar – Consolidated data
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Net sales and services
|
17,300
|
15,910
|
16,667
|
9%
|
4%
|
49,914
|
44,714
|
12%
|
Gross profit
|
1,370
|
1,264
|
1,300
|
8%
|
5%
|
3,942
|
3,488
|
13%
|
Operating profit
|
574
|
571
|
538
|
1%
|
7%
|
1,602
|
1,510
|
6%
|
EBITDA
|
789
|
765
|
751
|
3%
|
5%
|
2,242
|
2,084
|
8%
|
Net earnings¹
|
329
|
328
|
301
|
0%
|
9%
|
879
|
858
|
3%
|
Earnings attributable to Ultrapar per share²
|
0.59
|
0.61
|
0.54
|
(2%)
|
9%
|
1.59
|
1.59
|
0%
|
Amounts in R$ million (except for EPS)
|
Ipiranga – Operational data
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Total volume (000 m³)
|
6,539
|
6,492
|
6,292
|
1%
|
4%
|
18,899
|
18,195
|
4%
|
Diesel
|
3,473
|
3,584
|
3,337
|
(3%)
|
4%
|
9,943
|
9,892
|
1%
|
Gasoline, ethanol and NGV
|
2,970
|
2,811
|
2,866
|
6%
|
4%
|
8,689
|
8,024
|
8%
|
Other3
|
97
|
98
|
89
|
(1%)
|
8%
|
266
|
278
|
(4%)
|
Oxiteno – Operational data
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Total volume (000 tons)
|
204
|
193
|
190
|
6%
|
7%
|
586
|
597
|
(2%)
|
Product mix
|
||||||||
Specialty chemicals
|
175
|
178
|
167
|
(1%)
|
5%
|
507
|
517
|
(2%)
|
Glycols
|
30
|
15
|
23
|
97%
|
29%
|
79
|
80
|
(1%)
|
Geographical mix
|
||||||||
Sales in Brazil
|
146
|
135
|
135
|
8%
|
8%
|
418
|
422
|
(1%)
|
Sales outside Brazil
|
59
|
57
|
55
|
3%
|
7%
|
168
|
175
|
(4%)
|
Ultragaz – Operational data
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Total volume (000 tons)
|
461
|
447
|
428
|
3%
|
8%
|
1,281
|
1,274
|
1%
|
Bottled
|
310
|
298
|
289
|
4%
|
7%
|
862
|
847
|
2%
|
Bulk
|
151
|
149
|
140
|
1%
|
8%
|
419
|
427
|
(2%)
|
Ultracargo - Operational data
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Effective storage4 (000 m3)
|
731
|
736
|
728
|
(1%)
|
0%
|
727
|
696
|
4%
|
Extrafarma - Operational data5
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Gross revenues (R$ million)
|
327
|
285
|
308
|
14%
|
6%
|
825
|
711
|
16%
|
Number of drugstores (end of period)
|
210
|
185
|
203
|
14%
|
3%
|
210
|
185
|
14%
|
Macroeconomic indicators
|
3Q14
|
3Q13
|
2Q14
|
D (%)
3Q14v3Q13
|
D (%)
3Q14v2Q14
|
9M14
|
9M13
|
D (%)
9M14v9M13
|
Average exchange rate (R$/US$)
|
2.28
|
2.29
|
2.23
|
(1%)
|
2%
|
2.29
|
2.12
|
8%
|
Brazilian interbank interest rate (CDI)
|
2.7%
|
2.1%
|
2.5%
|
7.8%
|
5.6%
|
|||
Inflation in the period (IPCA)
|
0.8%
|
0.6%
|
1.5%
|
4.6%
|
3.8%
|
Highlights |
ü
|
Integration of Extrafarma – During 3Q14, we completed the integration of Extrafarma and continued the structuring of the company to enable it to accelerate drugstore openings. Among the main advancements to enable this acceleration we highlight (i) the opening of a new distribution center in Ceará in November, (ii) the establishment of a new organizational structure, with the creation of areas dedicated to the activities related to operations and expansion, allowing greater specialization and agility in the drugstore opening process, (iii) improvements in operational systems, resulting in better productivity, control, and data analysis, (iv) the development of a process for the opening of drugstore in an "industrial scale", including hiring and training of professionals, with an average 25% reduction of the period to open a new drugstore, and (v) the implementation of an entrepreneurship culture development program aiming at greater effectiveness in the drugstore management. We will start implementing this plan in the coming months, starting with the North and Northeast regions, with the goal of setting a pace of 100 new drugstores openings per year throughout 2015.
|
ü
|
Ultrapar receives important market recognition from the Carbon Disclosure Project (CDP) – In October, 2014, Ultrapar was elected one of the top 10 companies in transparency in Brazil, according to CDP's global scoring methodology applied to the Climate Change questionnaire. CDP is a not-for-profit international organization that works with 767 investors representing over US$ 90 trillion in assets under management, and coordinates one of the most important global environmental disclosure systems. Ultrapar is the only company in the energy sector in Brazil to be included in the entity's list. The culture of sustainability has always been present at Ultrapar and its businesses, which participate in the CDP since 2008. This recognition reiterates Ultrapar's philosophy of sharing its principles and results with its relationship network.
|
Executive summary of the results
|
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma
|
Ultrapar
|
·
|
At Ipiranga, R$ 234 million were invested mainly in the expansion and maintenance of the service stations and franchises network and in the maintenance and construction of new facilities.
|
·
|
At Oxiteno, R$ 35 million were invested mainly in the maintenance of its production units.
|
·
|
At Ultragaz, R$ 67 million were invested mainly in new clients in the bulk segment and renewal of LPG bottles.
|
·
|
Ultracargo invested R$ 6 million mainly in the maintenance of its terminals.
|
·
|
At Extrafarma, 12 million were invested mainly in the opening of new drugstores and in the distribution center in Ceará.
|
Ultrapar in capital markets
|
Outlook
|
Forthcoming events
|
|
Operational and market information
|
Financial focus
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
EBITDA margin Ultrapar
|
4.6%
|
4.8%
|
4.5%
|
4.5%
|
4.7%
|
Net margin Ultrapar
|
1.9%
|
2.1%
|
1.8%
|
1.8%
|
1.9%
|
Focus on human resources
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Number of employees – Ultrapar
|
13,613
|
9,218
|
13,449
|
13,613
|
9,218
|
Number of employees – Ipiranga
|
2,744
|
2,647
|
2,712
|
2,744
|
2,647
|
Number of employees – Oxiteno
|
1,826
|
1,833
|
1,828
|
1,826
|
1,833
|
Number of employees – Ultragaz
|
3,651
|
3,728
|
3,632
|
3,651
|
3,728
|
Number of employees – Ultracargo
|
623
|
594
|
619
|
623
|
594
|
Number of employees – Extrafarma
|
4,344
|
-
|
4,225
|
4,344
|
-
|
Focus on capital markets
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Number of shares (000)
|
556,405
|
544,384
|
556,405
|
556,405
|
544,384
|
Market capitalization1 – R$ million
|
30,149
|
29,434
|
30,627
|
30,033
|
28,313
|
BM&FBOVESPA
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Average daily volume (shares)
|
1,215,078
|
977,534
|
1,158,987
|
1,206,846
|
986,363
|
Average daily volume (R$ 000)
|
65,867
|
52,864
|
63,763
|
65,142
|
51,334
|
Average share price (R$/share)
|
54.2
|
54.1
|
55.0
|
54.0
|
52.0
|
NYSE
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Quantity of ADRs2 (000 ADRs)
|
32,769
|
34,015
|
33,042
|
32,769
|
34,015
|
Average daily volume (ADRs)
|
361,089
|
329,195
|
307,790
|
338,065
|
368,089
|
Average daily volume (US$ 000)
|
8,548
|
7,789
|
7,611
|
7,968
|
9,070
|
Average share price (US$/ADR)
|
23.7
|
23.7
|
24.7
|
23.6
|
24.6
|
Total
|
3Q14
|
3Q13
|
2Q14
|
9M14
|
9M13
|
Average daily volume (shares)
|
1,576,168
|
1,306,729
|
1,466,777
|
1,544,911
|
1,354,452
|
Average daily volume (R$ 000)
|
85,405
|
70,653
|
80,737
|
83,390
|
70,445
|
|
CONSOLIDATED BALANCE SHEET
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
ASSETS
|
||||||||||||
Cash, cash equivalents and financial investments
|
3,696.9 | 3,160.0 | 3,350.0 | |||||||||
Trade accounts receivable
|
2,542.7 | 2,270.3 | 2,374.8 | |||||||||
Inventories
|
1,941.3 | 1,542.0 | 1,980.2 | |||||||||
Taxes
|
558.6 | 438.3 | 527.7 | |||||||||
Other
|
110.9 | 100.3 | 126.7 | |||||||||
Total Current Assets
|
8,850.4 | 7,510.8 | 8,359.3 | |||||||||
Investments
|
65.3 | 54.0 | 65.4 | |||||||||
Property, plant and equipment and intangibles
|
7,991.7 | 6,780.9 | 7,827.5 | |||||||||
Financial investments
|
129.2 | 104.4 | 70.0 | |||||||||
Trade accounts receivable
|
137.7 | 123.4 | 128.4 | |||||||||
Deferred income tax
|
412.3 | 420.3 | 401.8 | |||||||||
Escrow deposits
|
684.0 | 583.9 | 671.4 | |||||||||
Other
|
199.8 | 143.2 | 175.4 | |||||||||
Total Non-Current Assets
|
9,620.0 | 8,210.2 | 9,340.0 | |||||||||
TOTAL ASSETS
|
18,470.5 | 15,721.0 | 17,699.4 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debentures
|
2,570.4 | 1,797.2 | 2,409.1 | |||||||||
Suppliers
|
975.6 | 882.1 | 874.0 | |||||||||
Payroll and related charges
|
287.7 | 267.9 | 240.9 | |||||||||
Taxes
|
238.6 | 245.8 | 205.0 | |||||||||
Other
|
169.7 | 132.1 | 170.9 | |||||||||
Total Current Liabilities
|
4,241.9 | 3,325.1 | 3,899.9 | |||||||||
Loans, financing and debentures
|
5,622.3 | 5,083.9 | 5,105.2 | |||||||||
Provision for contingencies
|
629.2 | 586.6 | 647.0 | |||||||||
Post-retirement benefits
|
110.8 | 129.0 | 107.0 | |||||||||
Other
|
363.6 | 237.2 | 344.6 | |||||||||
Total Non-Current Liabilities
|
6,726.0 | 6,036.7 | 6,203.8 | |||||||||
TOTAL LIABILITIES
|
10,967.9 | 9,361.8 | 10,103.7 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,838.7 | 3,696.8 | 3,838.7 | |||||||||
Reserves
|
3,238.6 | 2,248.0 | 3,238.7 | |||||||||
Treasury shares
|
(111.5 | ) | (114.9 | ) | (111.5 | ) | ||||||
Others
|
507.9 | 502.7 | 603.4 | |||||||||
Non-controlling interest
|
28.8 | 26.7 | 26.4 | |||||||||
Total shareholders’ equity
|
7,502.6 | 6,359.2 | 7,595.7 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
18,470.5 | 15,721.0 | 17,699.4 | |||||||||
Cash and financial investments
|
3,826.1 | 3,264.4 | 3,419.9 | |||||||||
Debt
|
(8,192.7 | ) | (6,881.1 | ) | (7,514.4 | ) | ||||||
Net cash (debt)
|
(4,366.6 | ) | (3,616.8 | ) | (4,094.5 | ) |
ULTRAPAR
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais (except per share data)
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales and services
|
17,299.9 | 15,909.7 | 16,667.2 | 49,914.0 | 44,713.7 | |||||||||||||||
Cost of sales and services
|
(15,929.9 | ) | (14,645.5 | ) | (15,367.4 | ) | (45,972.1 | ) | (41,225.6 | ) | ||||||||||
Gross profit
|
1,370.0 | 1,264.2 | 1,299.8 | 3,941.9 | 3,488.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(556.7 | ) | (461.3 | ) | (522.8 | ) | (1,584.3 | ) | (1,310.0 | ) | ||||||||||
General and administrative
|
(268.9 | ) | (265.0 | ) | (260.8 | ) | (833.5 | ) | (750.6 | ) | ||||||||||
Other operating income (expenses), net
|
20.9 | 29.0 | 21.6 | 62.4 | 64.3 | |||||||||||||||
Income from sale of assets
|
8.5 | 3.7 | (0.3 | ) | 15.2 | 18.4 | ||||||||||||||
Operating income
|
573.9 | 570.5 | 537.5 | 1,601.7 | 1,510.3 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
92.7 | 66.2 | 80.8 | 264.0 | 166.6 | |||||||||||||||
Financial expenses
|
(200.1 | ) | (155.1 | ) | (179.4 | ) | (584.7 | ) | (410.4 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(5.2 | ) | (1.8 | ) | (3.1 | ) | (10.8 | ) | (3.8 | ) | ||||||||||
Income before income and social contribution taxes
|
461.3 | 479.9 | 435.9 | 1,270.1 | 1,262.7 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(130.3 | ) | (159.3 | ) | (153.7 | ) | (436.9 | ) | (404.0 | ) | ||||||||||
Deferred
|
(16.7 | ) | (11.4 | ) | (0.3 | ) | (1.2 | ) | (41.4 | ) | ||||||||||
Benefit of tax holidays
|
14.5 | 18.6 | 19.6 | 47.4 | 40.7 | |||||||||||||||
Net Income
|
328.8 | 327.8 | 301.4 | 879.5 | 858.0 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
326.2 | 325.4 | 299.1 | 872.2 | 852.3 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
2.6 | 2.4 | 2.3 | 7.3 | 5.7 | |||||||||||||||
EBITDA
|
789.5 | 764.5 | 750.9 | 2,242.3 | 2,084.5 | |||||||||||||||
Depreciation and amortization
|
220.8 | 195.8 | 216.4 | 651.5 | 578.0 | |||||||||||||||
Total investments, net of disposals and repayments¹
|
372.2 | 312.2 | 263.9 | 759.0 | 680.6 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.59 | 0.61 | 0.54 | 1.59 | 1.59 | |||||||||||||||
Net debt / Stockholders' equity
|
0.58 | 0.57 | 0.54 | 0.58 | 0.57 | |||||||||||||||
Net debt / LTM EBITDA
|
1.42 | 1.31 | 1.34 | 1.42 | 1.31 | |||||||||||||||
Net interest expense / EBITDA
|
0.14 | 0.12 | 0.13 | 0.14 | 0.12 | |||||||||||||||
Gross margin
|
7.9 | % | 7.9 | % | 7.8 | % | 7.9 | % | 7.8 | % | ||||||||||
Operating margin
|
3.3 | % | 3.6 | % | 3.2 | % | 3.2 | % | 3.4 | % | ||||||||||
EBITDA margin
|
4.6 | % | 4.8 | % | 4.5 | % | 4.5 | % | 4.7 | % | ||||||||||
1Does not include association with Extrafarma
|
ULTRAPAR
|
|||
CONSOLIDATED CASH FLOW STATEMENT
|
|||
In millions of Reais
|
JAN - SEP
|
||||||||
2014
|
2013
|
|||||||
Cash Flows from (used in) operating activities
|
1,448.6 | 1,298.5 | ||||||
Net income
|
879.5 | 858.0 | ||||||
Depreciation and amortization
|
651.5 | 578.0 | ||||||
Working capital
|
(302.7 | ) | (362.6 | ) | ||||
Financial expenses (A)
|
632.0 | 391.3 | ||||||
Deferred income and social contribution taxes
|
1.2 | 41.4 | ||||||
Income from sale of assets
|
(15.2 | ) | (18.4 | ) | ||||
Cash paid for income and social contribution taxes
|
(320.5 | ) | (193.3 | ) | ||||
Other (B)
|
(77.1 | ) | 4.2 | |||||
Cash Flows from (used in) investing activities
|
(766.5 | ) | (710.7 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(747.5 | ) | (688.4 | ) | ||||
Acquisition and sale of equity investments
|
(19.0 | ) | (22.2 | ) | ||||
Cash Flows from (used in) financing activities
|
(408.9 | ) | (455.3 | ) | ||||
Debt raising
|
1,591.9 | 1,302.8 | ||||||
Amortization of debt
|
(700.2 | ) | (565.3 | ) | ||||
Interest paid
|
(511.2 | ) | (478.2 | ) | ||||
Payment of financial lease
|
(4.1 | ) | (3.3 | ) | ||||
Related parties
|
- | (0.0 | ) | |||||
Dividends paid (C)
|
(782.9 | ) | (711.2 | ) | ||||
Other (D)
|
(2.3 | ) | - | |||||
Net increase (decrease) in cash and cash equivalents
|
273.3 | 132.5 | ||||||
Cash from subsidiaries acquired
|
9.1 | - | ||||||
Cash and cash equivalents at the beginning of the period (E)
|
3,543.7 | 3,131.8 | ||||||
Cash and cash equivalents at the end of the period (E)
|
3,826.1 | 3,264.4 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Extrafarma - capital increase with the merger of shares and subscription warrants (F)
|
749.3 | - | ||||||
Extrafarma - gross debt assumed at the closing (F)
|
207.9 | - |
(A)
|
Comprised of interest and exchange rate and inflationary variation expenses on loans and financing. Does not include revenues from
interest and exchange rate and inflationary variation on cash equivalents.
|
|
|
(B)
|
Comprised mainly of noncurrent assets and liabilities variations net.
|
(C)
|
Includes dividends paid by Ultrapar and its subsidiaries to third parties.
|
(D)
|
Corresponds to the transaction cost for the issuance of shares in 2014.
|
(E)
|
Includes cash, cash equivalents and short and long term financial investments.
|
(F)
|
As a result of the association with Extrafarma. For more information, see Note 3.a and Note 22 to our Interim Financial Information for 3Q14.
|
IPIRANGA
|
|||||
CONSOLIDATED INVESTED CAPITAL
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,753.1 | 1,639.6 | 1,652.4 | |||||||||
Trade accounts receivable - noncurrent portion
|
109.1 | 99.2 | 100.3 | |||||||||
Inventories
|
1,164.4 | 1,015.1 | 1,167.5 | |||||||||
Taxes
|
260.3 | 151.9 | 227.9 | |||||||||
Other
|
242.2 | 226.3 | 258.9 | |||||||||
Property, plant and equipment, intangibles and investments
|
3,448.7 | 3,144.1 | 3,333.4 | |||||||||
TOTAL OPERATING ASSETS
|
6,977.7 | 6,276.2 | 6,740.4 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
650.2 | 674.3 | 582.7 | |||||||||
Payroll and related charges
|
85.3 | 87.1 | 71.3 | |||||||||
Post-retirement benefits
|
101.0 | 114.7 | 97.9 | |||||||||
Taxes
|
81.7 | 87.0 | 70.9 | |||||||||
Provision for contingencies
|
137.0 | 180.2 | 139.5 | |||||||||
Other accounts payable
|
153.2 | 122.8 | 160.2 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,208.5 | 1,266.1 | 1,122.6 |
IPIRANGA
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
14,946.1 | 13,911.9 | 14,473.4 | 43,341.2 | 39,071.4 | |||||||||||||||
- | - | |||||||||||||||||||
Cost of sales and services
|
(14,082.7 | ) | (13,107.7 | ) | (13,643.8 | ) | (40,819.7 | ) | (36,768.6 | ) | ||||||||||
- | - | |||||||||||||||||||
Gross profit
|
863.4 | 804.2 | 829.6 | 2,521.5 | 2,302.7 | |||||||||||||||
- | - | |||||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(327.4 | ) | (314.3 | ) | (324.1 | ) | (978.8 | ) | (894.1 | ) | ||||||||||
General and administrative
|
(138.8 | ) | (141.8 | ) | (133.2 | ) | (427.2 | ) | (419.4 | ) | ||||||||||
- | - | |||||||||||||||||||
Other operating income (expenses), net
|
19.0 | 29.1 | 17.9 | 54.7 | 61.7 | |||||||||||||||
Income from sale of assets
|
9.6 | 2.7 | 1.5 | 15.2 | 19.7 | |||||||||||||||
- | - | |||||||||||||||||||
Operating income
|
425.8 | 379.9 | 391.6 | 1,185.4 | 1,070.6 | |||||||||||||||
- | - | |||||||||||||||||||
Equity in earnings (losses) of affiliates
|
0.2 | 0.1 | 0.5 | 0.8 | 0.6 | |||||||||||||||
- | - | |||||||||||||||||||
EBITDA
|
556.7 | 494.3 | 521.2 | 1,576.5 | 1,406.0 | |||||||||||||||
- | - | |||||||||||||||||||
Depreciation and amortization
|
130.8 | 114.3 | 129.0 | 390.3 | 334.7 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
132 | 124 | 132 | 133 | 127 | |||||||||||||||
Operating margin (R$/m3)
|
65 | 59 | 62 | 63 | 59 | |||||||||||||||
EBITDA margin (R$/m3)
|
85 | 76 | 83 | 83 | 77 | |||||||||||||||
EBITDA margin (%)
|
3.7 | % | 3.6 | % | 3.6 | % | 3.6 | % | 3.6 | % |
OXITENO
|
|||||
CONSOLIDATED INVESTED CAPITAL
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
465.2 | 427.7 | 410.4 | |||||||||
Inventories
|
515.9 | 476.3 | 566.8 | |||||||||
Taxes
|
109.0 | 128.0 | 116.0 | |||||||||
Other
|
108.4 | 97.5 | 106.8 | |||||||||
Property, plant and equipment, intangibles and investments
|
1,663.6 | 1,659.0 | 1,649.8 | |||||||||
TOTAL OPERATING ASSETS
|
2,862.2 | 2,788.5 | 2,849.7 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
141.5 | 151.0 | 150.0 | |||||||||
Payroll and related charges
|
64.6 | 82.1 | 60.4 | |||||||||
Taxes
|
36.4 | 33.6 | 26.5 | |||||||||
Provision for contingencies
|
93.2 | 86.9 | 91.3 | |||||||||
Other accounts payable
|
18.3 | 23.3 | 17.8 | |||||||||
TOTAL OPERATING LIABILITIES
|
354.0 | 376.9 | 345.9 |
OXITENO
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
872.0 | 867.0 | 813.4 | 2,525.6 | 2,443.0 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(582.9 | ) | (519.5 | ) | (534.0 | ) | (1,645.8 | ) | (1,562.3 | ) | ||||||||||
Fixed
|
(66.3 | ) | (69.5 | ) | (67.8 | ) | (211.2 | ) | (196.5 | ) | ||||||||||
Depreciation and amortization
|
(33.1 | ) | (29.6 | ) | (31.1 | ) | (93.8 | ) | (89.8 | ) | ||||||||||
Gross profit
|
189.7 | 248.3 | 180.5 | 574.9 | 594.3 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(68.4 | ) | (63.5 | ) | (58.2 | ) | (188.0 | ) | (177.1 | ) | ||||||||||
General and administrative
|
(59.0 | ) | (71.1 | ) | (58.6 | ) | (185.1 | ) | (181.8 | ) | ||||||||||
Other operating income (expenses), net
|
0.1 | (0.7 | ) | (0.0 | ) | (0.2 | ) | (0.9 | ) | |||||||||||
Income from sale of assets
|
(0.2 | ) | 0.1 | 0.1 | (0.1 | ) | 0.1 | |||||||||||||
Operating income
|
62.1 | 113.2 | 63.7 | 201.5 | 234.5 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.3 | 0.0 | 0.2 | 0.6 | (0.0 | ) | ||||||||||||||
EBITDA
|
98.7 | 146.0 | 98.5 | 305.9 | 333.7 | |||||||||||||||
Depreciation and amortization
|
36.3 | 32.8 | 34.6 | 103.8 | 99.1 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
927 | 1,290 | 948 | 982 | 995 | |||||||||||||||
Gross margin (US$/ton)
|
408 | 564 | 425 | 429 | 470 | |||||||||||||||
Operating margin (R$/ton)
|
304 | 588 | 335 | 344 | 393 | |||||||||||||||
Operating margin (US$/ton)
|
134 | 257 | 150 | 150 | 185 | |||||||||||||||
EBITDA margin (R$/ton)
|
483 | 758 | 517 | 522 | 559 | |||||||||||||||
EBITDA margin (US$/ton)
|
212 | 331 | 232 | 228 | 264 |
ULTRAGAZ
|
|||||
CONSOLIDATED INVESTED CAPITAL
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
189.1 | 183.0 | 182.3 | |||||||||
Trade accounts receivable - noncurrent portion
|
28.3 | 23.6 | 27.8 | |||||||||
Inventories
|
57.7 | 48.6 | 59.0 | |||||||||
Taxes
|
41.3 | 34.3 | 41.2 | |||||||||
Escrow deposits
|
178.8 | 147.6 | 175.2 | |||||||||
Other
|
38.6 | 34.1 | 40.6 | |||||||||
Property, plant and equipment, intangibles and investments
|
786.2 | 746.3 | 754.5 | |||||||||
TOTAL OPERATING ASSETS
|
1,320.0 | 1,217.6 | 1,280.5 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
45.5 | 45.4 | 40.9 | |||||||||
Payroll and related charges
|
92.4 | 82.8 | 74.4 | |||||||||
Taxes
|
5.9 | 5.9 | 5.6 | |||||||||
Provision for contingencies
|
88.8 | 81.9 | 86.4 | |||||||||
Other accounts payable
|
25.5 | 22.9 | 25.9 | |||||||||
TOTAL OPERATING LIABILITIES
|
258.2 | 238.9 | 233.2 | |||||||||
ULTRAGAZ
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
1,095.2 | 1,050.3 | 1,011.2 | 3,035.7 | 2,975.5 | |||||||||||||||
Cost of sales and services
|
(926.1 | ) | (891.6 | ) | (865.0 | ) | (2,589.4 | ) | (2,534.4 | ) | ||||||||||
Gross profit
|
169.2 | 158.7 | 146.3 | 446.3 | 441.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(79.1 | ) | (79.2 | ) | (70.6 | ) | (222.9 | ) | (224.4 | ) | ||||||||||
General and administrative
|
(35.1 | ) | (33.5 | ) | (34.2 | ) | (103.8 | ) | (97.2 | ) | ||||||||||
Other operating income (expenses), net
|
0.2 | (0.2 | ) | (0.0 | ) | 1.3 | (0.7 | ) | ||||||||||||
Income from sale of assets
|
(0.5 | ) | 0.8 | (2.0 | ) | 0.9 | (1.3 | ) | ||||||||||||
Operating income
|
54.7 | 46.6 | 39.4 | 121.7 | 117.4 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.0 | 0.0 | (0.0 | ) | - | 0.0 | ||||||||||||||
EBITDA
|
89.4 | 80.3 | 73.4 | 223.8 | 217.4 | |||||||||||||||
Depreciation and amortization
|
34.7 | 33.6 | 34.0 | 102.0 | 100.0 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
367 | 355 | 341 | 348 | 346 | |||||||||||||||
Operating margin (R$/ton)
|
119 | 104 | 92 | 95 | 92 | |||||||||||||||
EBITDA margin (R$/ton)
|
194 | 180 | 171 | 175 | 171 |
ULTRACARGO
|
|||||
CONSOLIDATED INVESTED CAPITAL
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
29.2 | 22.4 | 31.0 | |||||||||
Inventories
|
1.6 | 2.0 | 1.8 | |||||||||
Taxes
|
10.2 | 11.2 | 10.4 | |||||||||
Other
|
18.3 | 14.9 | 19.7 | |||||||||
Property, plant and equipment, intangibles and investments
|
926.6 | 950.3 | 934.5 | |||||||||
TOTAL OPERATING ASSETS
|
985.9 | 1,000.8 | 997.5 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
8.9 | 13.4 | 9.6 | |||||||||
Payroll and related charges
|
16.8 | 15.8 | 13.2 | |||||||||
Taxes
|
5.2 | 3.8 | 5.5 | |||||||||
Provision for contingencies
|
11.3 | 10.7 | 11.1 | |||||||||
Other accounts payable¹
|
42.2 | 46.5 | 43.8 | |||||||||
TOTAL OPERATING LIABILITIES
|
84.4 | 90.2 | 83.2 | |||||||||
¹ Includes the long term obligations with clients account and the extra amount related to the acquisition of Temmar, in the port of Itaqui
|
ULTRACARGO
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP
|
SEP
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
89.7 | 89.1 | 87.7 | 263.0 | 250.5 | |||||||||||||||
- | - | - | - | |||||||||||||||||
Cost of sales and services
|
(35.9 | ) | (36.1 | ) | (35.6 | ) | (106.4 | ) | (100.6 | ) | ||||||||||
- | - | - | - | |||||||||||||||||
Gross profit
|
53.8 | 53.0 | 52.1 | 156.5 | 149.9 | |||||||||||||||
- | - | - | - | |||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(3.9 | ) | (4.4 | ) | (4.0 | ) | (11.8 | ) | (14.3 | ) | ||||||||||
General and administrative
|
(19.3 | ) | (20.0 | ) | (20.3 | ) | (58.4 | ) | (55.9 | ) | ||||||||||
- | ||||||||||||||||||||
Other operating income (expenses), net
|
1.5 | 0.8 | 2.8 | 5.9 | 4.2 | |||||||||||||||
Income from sale of assets
|
0.0 | 0.0 | 0.0 | (0.6 | ) | (0.1 | ) | |||||||||||||
- | ||||||||||||||||||||
Operating income
|
32.2 | 29.5 | 30.7 | 91.6 | 83.8 | |||||||||||||||
- | ||||||||||||||||||||
Equity in earnings (losses) of affiliates
|
(0.1 | ) | 0.3 | 0.3 | 0.5 | 1.0 | ||||||||||||||
- | ||||||||||||||||||||
EBITDA
|
44.5 | 41.7 | 43.3 | 129.1 | 120.0 | |||||||||||||||
- | ||||||||||||||||||||
Depreciation and amortization
|
12.3 | 12.0 | 12.3 | 37.0 | 35.2 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
60 | % | 59 | % | 59 | % | 60 | % | 60 | % | ||||||||||
Operating margin
|
36 | % | 33 | % | 35 | % | 35 | % | 33 | % | ||||||||||
EBITDA margin
|
50 | % | 47 | % | 49 | % | 49 | % | 48 | % |
EXTRAFARMA
|
|||||
CONSOLIDATED INVESTED CAPITAL
|
|||||
In millions of Reais
|
QUARTERS ENDED IN
|
||||||||||||
SEP
|
SEP
|
JUN
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
109.6 | 78.2 | 101.3 | |||||||||
Inventories
|
201.7 | 180.3 | 185.2 | |||||||||
Taxes
|
36.2 | 33.6 | 29.0 | |||||||||
Other
|
11.3 | 9.8 | 9.1 | |||||||||
Property, plant and equipment, intangibles and investments
|
73.0 | 57.2 | 64.5 | |||||||||
- | - | |||||||||||
TOTAL OPERATING ASSETS
|
431.8 | 359.1 | 389.2 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
132.1 | 116.2 | 91.8 | |||||||||
Payroll and related charges
|
28.3 | 28.4 | 21.3 | |||||||||
Taxes
|
12.1 | 3.5 | 8.7 | |||||||||
Provision for contingencies
|
46.8 | 9.8 | 46.3 | |||||||||
Other accounts payable¹
|
16.5 | 13.9 | 22.1 | |||||||||
- | - | |||||||||||
TOTAL OPERATING LIABILITIES
|
235.8 | 171.8 | 190.2 | |||||||||
¹Opening balance sheet
|
EXTRAFARMA
|
|||||||||
CONSOLIDATED INCOME STATEMENT
|
|||||||||
In millions of Reais
|
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
SEP
|
SEP
|
JUN
|
SEP1
|
SEP1
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Gross revenues
|
326.7 | 285.4 | 307.9 | 824.5 | 711.3 | |||||||||||||||
- | - | |||||||||||||||||||
Sales returns, discounts and taxes
|
(17.7 | ) | (13.3 | ) | (15.0 | ) | (41.7 | ) | (34.2 | ) | ||||||||||
- | - | |||||||||||||||||||
Net sales
|
309.0 | 272.0 | 292.9 | 782.8 | 677.1 | |||||||||||||||
- | - | |||||||||||||||||||
Cost of sales and services
|
(215.0 | ) | (194.4 | ) | (201.6 | ) | (540.3 | ) | (473.3 | ) | ||||||||||
- | - | |||||||||||||||||||
Gross profit
|
94.0 | 77.6 | 91.3 | 242.6 | 203.8 | |||||||||||||||
- | - | |||||||||||||||||||
Operating expenses
|
(95.5 | ) | (65.7 | ) | (81.3 | ) | (225.5 | ) | (163.4 | ) | ||||||||||
Other operating income (expenses), net
|
0.0 | (2.6 | ) | 0.9 | 0.8 | (3.8 | ) | |||||||||||||
Income from sale of assets
|
(0.4 | ) | 0.0 | 0.1 | (0.2 | ) | 0.1 | |||||||||||||
- | - |
=
|
||||||||||||||||||
Operating income
|
(1.9 | ) | 9.4 | 11.0 | 17.6 | 36.8 | ||||||||||||||
- | - | |||||||||||||||||||
EBITDA
|
1.6 | 11.7 | 14.3 | 26.5 | 42.7 | |||||||||||||||
- | - | |||||||||||||||||||
Depreciation and amortization
|
3.5 | 2.3 | 3.4 | 8.8 | 5.9 | |||||||||||||||
RATIOS2
|
||||||||||||||||||||
- | - | |||||||||||||||||||
Gross margin (%)
|
29 | % | 27 | % | 30 | % | 29 | % | 29 | % | ||||||||||
Operating margin (%)
|
-1 | % | 3 | % | 4 | % | 2 | % | 5 | % | ||||||||||
EBITDA margin (%)
|
0 | % | 4 | % | 5 | % | 3 | % | 6 | % | ||||||||||
²Relative to the months of February to September 2014
|
||||||||||||||||||||
³Calculated based on gross revenues
|
ULTRAPAR PARTICIPAÇÕES S/A
|
||||||||||
LOANS
|
||||||||||
In millions of Reais - IFRS
|
LOANS |
Balance in September/20141
|
Index/
Currency
|
Weighted average interest rate (% p.y.) 2 |
Maturity
|
||||||
Ipiranga | Oxiteno |
Ultragaz
|
Ultracargo
|
Extrafarma |
Ultrapar
Parent
Company /
Other
|
Ultrapar Consolidated
|
||||
Foreign Currency
|
||||||||||
Notes
|
-
|
-
|
623.6
|
-
|
-
|
-
|
623.6
|
US$
|
+7.3
|
2015
|
Foreign loan 4
|
562.3
|
-
|
-
|
-
|
-
|
-
|
562.3
|
US$ + LIBOR
|
+0.6
|
2015 to 2017
|
Advances on foreign exchange contracts
|
-
|
156.2
|
-
|
-
|
-
|
-
|
156.2
|
US$
|
+1.2
|
< 358 days
|
Foreign loan
|
-
|
146.2
|
-
|
-
|
-
|
-
|
146.2
|
US$ + LIBOR
|
+1
|
2017
|
Financial institutions
|
-
|
106.6
|
-
|
-
|
-
|
-
|
106.6
|
US$
|
+2.1
|
2014 to 2017
|
Financial institutions
|
-
|
49.3
|
-
|
-
|
-
|
-
|
49.3
|
US$ + LIBOR
|
+2
|
2017
|
BNDES
|
5.6
|
19.7
|
10.0
|
-
|
-
|
-
|
35.3
|
US$
|
+6.1
|
2014 to 2020
|
Financial institutions
|
-
|
32.7
|
-
|
-
|
-
|
-
|
32.7
|
MX$ + TIIE
|
+1
|
2015 to 2016
|
Foreign currency advances delivered
|
-
|
5.0
|
-
|
-
|
-
|
-
|
5.0
|
US$
|
+0.7
|
< 88 days
|
Subtotal
|
567.9
|
515.6
|
633.5
|
-
|
-
|
-
|
1,717.1
|
|||
Local Currency
|
||||||||||
Banco do Brasil floating rate
|
2,792.0
|
-
|
-
|
-
|
-
|
-
|
2,792.0
|
CDI
|
104.6
|
2015 to 2019
|
Debentures - 1st and 2nd issuances IPP
|
1,450.1
|
-
|
-
|
-
|
-
|
-
|
1,450.1
|
CDI
|
107.9
|
2017 to 2018
|
Debentures - 4th issuance
|
-
|
-
|
-
|
-
|
-
|
847.9
|
847.9
|
CDI
|
108.3
|
2015
|
BNDES
|
173.5
|
113.0
|
188.0
|
87.1
|
-
|
-
|
561.5
|
TJLP
|
+2.6
|
2014 to 2020
|
Banco do Brasil fixed rate 3
|
491.3
|
-
|
-
|
-
|
-
|
-
|
491.3
|
R$
|
+12.1
|
2015
|
Banco do Nordeste do Brasil
|
-
|
49.7
|
-
|
40.1
|
-
|
-
|
89.8
|
R$
|
+8.5
|
2018 to 2021
|
Research and projects financing (FINEP)
|
31.6
|
28.2
|
-
|
-
|
-
|
-
|
59.7
|
R$
|
+4
|
2019 to 2021
|
BNDES
|
36.2
|
8.4
|
8.5
|
1.4
|
1.8
|
-
|
56.4
|
R$
|
+4.6
|
2015 to 2022
|
Financial leasing
|
-
|
-
|
46.3
|
-
|
-
|
-
|
46.3
|
IGPM
|
+5.6
|
2031
|
Working capital loan - floating rate
|
-
|
-
|
-
|
-
|
28.2
|
-
|
28.2
|
CDI
|
+2.5
|
2014 to 2017
|
Export Credit Note 5
|
-
|
25.7
|
-
|
-
|
-
|
-
|
25.7
|
R$
|
+8
|
2016
|
Research and projects financing (FINEP)
|
2.4
|
1.6
|
4.2
|
-
|
-
|
-
|
8.2
|
TJLP
|
-1.2
|
2023
|
Working capital loan - fixed rate
|
-
|
-
|
-
|
-
|
4.3
|
-
|
4.3
|
R$
|
+10.9
|
2014 to 2016
|
Financial leasing fixed rate
|
-
|
-
|
-
|
-
|
1.0
|
-
|
1.0
|
R$
|
+15.6
|
2014 to 2017
|
Agency for Financing Machinery and Equipment (FINAME)
|
-
|
-
|
-
|
-
|
0.5
|
-
|
0.5
|
TJLP
|
+5.6
|
2016 to 2022
|
Financial leasing floating rate
|
-
|
-
|
-
|
-
|
0.5
|
-
|
0.5
|
CDI
|
+2.8
|
2017
|
Subtotal
|
4,977.2
|
226.5
|
247.0
|
128.6
|
36.2
|
847.9
|
6,463.4
|
|||
Unrealized losses on swaps transactions
|
4.0
|
5.3
|
2.9
|
-
|
-
|
-
|
12.3
|
|||
Total
|
5,549.1
|
747.5
|
883.4
|
128.6
|
36.2
|
847.9
|
8,192.7
|
|||
Composition per maturity
|
||||||||||
Up to 1 year
|
1,256.0
|
322.4
|
79.8
|
37.0
|
27.3
|
847.9
|
2,570.4
|
|||
From 1 to 2 years
|
525.8
|
92.0
|
670.4
|
32.7
|
6.4
|
-
|
1,327.3
|
|||
From 2 to 3 years
|
1,392.4
|
262.9
|
41.2
|
26.3
|
2.1
|
-
|
1,725.0
|
|||
From 3 to 4 years
|
630.0
|
45.7
|
25.9
|
13.5
|
0.2
|
-
|
715.3
|
|||
From 4 to 5 years
|
1,733.1
|
13.4
|
25.9
|
6.8
|
0.2
|
-
|
1,779.4
|
|||
Thereafter
|
11.6
|
11.1
|
40.2
|
12.3
|
0.1
|
-
|
75.4
|
|||
Total
|
5,549.1
|
747.5
|
883.4
|
128.6
|
36.2
|
847.9
|
8,192.7
|
|||
LOANS |
Balance in September/20141
|
|||||||||
Ipiranga | Oxiteno |
Ultragaz
|
Ultracargo
|
Extrafarma |
Ultrapar
Parent
Company /
Other
|
Ultrapar Consolidated
|
||||
CASH AND LONG TERM INVESTMENTS
|
1,872.1 | 985.2 | 451.2 | 321.1 | 9.4 | 187.2 | 3,826.1 | |||
CNPJ nº 33.256.439/0001-39
|
NIRE 35.300.109.724
|
|
1.
|
After having analyzed and discussed the performance of the Company in the third quarter of the current fiscal year, the respective financial statements were approved.
|
|
2.
|
The Board members approved the hiring of Deloitte Touche Tohmatsu Brazil for providing audit services of the financial statements for the fiscal year 2014, according to the proposal presented by the Executive Officers and the Fiscal Council.
|
ULTRAPAR HOLDINGS INC.
|
||
By:
|
/s/ André Covre
|
|
Name:
|
André Covre
|
|
Title:
|
Chief Financial and Investor Relations Officer
|