Form 20-F
|
X
|
Form 40-F
|
_____ |
Yes
|
_____ |
No
|
X
|
Yes
|
_____ |
No
|
X
|
ITEM
|
||
1.
|
2014 Financial Report
|
|
2.
|
4Q14 and 2014 Earnings release
|
|
3.
|
Board of Directors Minutes
|
|
4.
|
Fiscal Council Minutes
|
|
5.
|
Notice to Shareholders
|
Direct employees
(Total number of employees on 12/31/2014: 13,973)
|
R$ million
|
2014
|
2013
|
D (%)
|
2014x2013
|
|||
Net income
|
1,251
|
1,229
|
2%
|
(+) Income tax and social contribution
|
573
|
573
|
|
(+) Net financial expense (revenue)
|
445
|
338
|
|
(+) Depreciation and amortization
|
888
|
779
|
|
EBITDA
|
3,158
|
2,918
|
8%
|
2014
|
2013
|
|||||||||||||||||||||||||||||||||||||||||||||||
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma1
|
Ultrapar
|
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma1
|
|||||||||||||||||||||||||||||||||||||
Net revenue from sales and services
|
67,736 | 58,830 | 3,414 | 4,091 | 346 | 1,101 | 60,940 | 53,384 | 3,278 | 3,982 | 332 | 955 | ||||||||||||||||||||||||||||||||||||
Cost of products and services sold
|
(62,305 | ) | (55,339 | ) | (2,625 | ) | (3,479 | ) | (142 | ) | (752 | ) | (56,165 | ) | (50,190 | ) | (2,480 | ) | (3,398 | ) | (134 | ) | (667 | ) | ||||||||||||||||||||||||
Gross profit
|
5,432 | 3,491 | 789 | 613 | 205 | 349 | 4,775 | 3,194 | 798 | 584 | 198 | 288 | ||||||||||||||||||||||||||||||||||||
Selling, marketing, general and administrative expenses
|
(3,289 | ) | (1,871 | ) | (523 | ) | (444 | ) | (94 | ) | (332 | ) | (2,769 | ) | (1,760 | ) | (487 | ) | (432 | ) | (94 | ) | (238 | ) | ||||||||||||||||||||||||
Other operating income, net
|
107 | 96 | (0 | ) | 2 | 8 | 2 | 98 | 96 | (3 | ) | (1 | ) | 5 | (5 | ) | ||||||||||||||||||||||||||||||||
Income from disposal of assets
|
37 | 42 | (2 | ) | (2 | ) | (1 | ) | (1 | ) | 40 | 44 | 0 | (4 | ) | (0 | ) | 0 | ||||||||||||||||||||||||||||||
Operating income
|
2,287 | 1,758 | 264 | 169 | 117 | 17 | 2,144 | 1,575 | 309 | 147 | 109 | 45 | ||||||||||||||||||||||||||||||||||||
EBITDA
|
3,158 | 2,288 | 404 | 306 | 167 | 30 | 2,918 | 2,030 | 441 | 281 | 158 | 54 | ||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
888 | 529 | 139 | 136 | 49 | 13 | 779 | 454 | 132 | 133 | 47 | 8 | ||||||||||||||||||||||||||||||||||||
Share of profit of subsidiaries and associates
|
(16 | ) | 1 | 1 | 0 | 0 | - | (5 | ) | 1 | 0 | (0 | ) | 1 | - |
1
|
For 11-month period (February to December)
|
Ipiranga – Sales volume
(thousand m³)
|
Oxiteno – Sales volume
(thousand tons)
|
|
Ultragaz – Sales volume
(thousand tons)
|
Ultracargo – Average storage
(thousand m³)
|
Extrafarma – number and
maturation profile of stores
|
Organic investments breakdown
(R$ million)
|
(Convenience Translation into English from
the Original Previously Issued in Portuguese)
|
||
Ultrapar Participações S.A.
Individual and Consolidated
Financial Statements
for the Year Ended
December 31, 2014 and
Independent Auditors’ Report
on Financial Statements
Deloitte Touche Tohmatsu Auditores Independentes
|
Independent Auditors’ Report on Financial Statements
|
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 Financial Statements
|
16 – 95
|
DELOITTE TOUCHE TOHMATSU
|
Edimar Facco
|
Auditores Independentes
|
Engagement Partner
|
Parent
|
Consolidated
|
|||||||||||||||||||
Assets
|
Note
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
4
|
119,227
|
110,278
|
2,827,369
|
2,276,069
|
|||||||||||||||
Financial investments
|
4
|
67,864
|
264
|
1,441,813
|
1,149,132
|
|||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
2,604,101
|
2,321,537
|
|||||||||||||||
Inventories, net
|
6
|
-
|
-
|
1,925,002
|
1,592,513
|
|||||||||||||||
Recoverable taxes, net
|
7
|
30,713
|
27,067
|
593,462
|
479,975
|
|||||||||||||||
Dividends receivable
|
448,233
|
296,918
|
-
|
177
|
||||||||||||||||
Other receivables
|
15,881
|
1,349
|
43,342
|
19,361
|
||||||||||||||||
Prepaid expenses, net
|
10
|
39
|
1,907
|
67,268
|
65,177
|
|||||||||||||||
Total current assets
|
681,957
|
437,783
|
9,502,357
|
7,903,941
|
||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Financial investments
|
4
|
-
|
-
|
130,940
|
118,499
|
|||||||||||||||
Trade receivables, net
|
5
|
-
|
-
|
143,806
|
124,478
|
|||||||||||||||
Related parties
|
8.a
|
806,456
|
772,194
|
10,858
|
10,858
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
1,479
|
395
|
462,573
|
376,132
|
|||||||||||||||
Recoverable taxes, net
|
7
|
23,122
|
21,464
|
75,404
|
37,365
|
|||||||||||||||
Escrow deposits
|
23
|
148
|
148
|
696,835
|
614,912
|
|||||||||||||||
Other receivables
|
-
|
-
|
5,832
|
6,634
|
||||||||||||||||
Prepaid expenses, net
|
10
|
-
|
-
|
131,228
|
97,805
|
|||||||||||||||
831,205
|
794,201
|
1,657,476
|
1,386,683
|
|||||||||||||||||
Investments
|
||||||||||||||||||||
In subsidiaries
|
11.a
|
7,099,524
|
6,112,193
|
-
|
-
|
|||||||||||||||
In joint-ventures
|
11.a;11.b
|
24,076
|
22,751
|
54,508
|
44,386
|
|||||||||||||||
In associates
|
11.c
|
-
|
-
|
13,143
|
11,741
|
|||||||||||||||
Other
|
-
|
-
|
2,814
|
2,814
|
||||||||||||||||
Property, plant, and equipment, net
|
12
|
-
|
-
|
5,091,971
|
4,860,225
|
|||||||||||||||
Intangible assets, net
|
13
|
246,163
|
246,163
|
3,158,113
|
2,168,755
|
|||||||||||||||
7,369,763
|
6,381,107
|
8,320,549
|
7,087,921
|
|||||||||||||||||
Total non-current assets
|
8,200,968
|
7,175,308
|
9,978,025
|
8,474,604
|
||||||||||||||||
Total assets
|
8,882,925
|
7,613,091
|
19,480,382
|
16,378,545
|
Parent
|
Consolidated
|
|||||||||||||||||||
Liabilities
|
Note
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||||
Current liabilities
|
||||||||||||||||||||
Loans
|
14 | - | - | 2,554,730 | 1,767,824 | |||||||||||||||
Debentures
|
14.g | 874,312 | 53,287 | 884,900 | 60,377 | |||||||||||||||
Finance leases
|
14.j | - | - | 2,734 | 1,788 | |||||||||||||||
Trade payables
|
15 | 536 | 1,133 | 1,279,502 | 968,950 | |||||||||||||||
Salaries and related charges
|
16 | 158 | 141 | 294,579 | 297,654 | |||||||||||||||
Taxes payable
|
17 | 110 | 24 | 138,835 | 116,322 | |||||||||||||||
Dividends payable
|
20.g | 213,301 | 237,938 | 218,375 | 242,207 | |||||||||||||||
Income and social contribution taxes payable
|
- | 559 | 134,399 | 113,922 | ||||||||||||||||
Post-employment benefits
|
24.b | - | - | 11,419 | 11,922 | |||||||||||||||
Provision for asset retirement obligation
|
18 | - | - | 4,598 | 3,449 | |||||||||||||||
Provision for tax, civil, and labor risks
|
23.a | - | - | 64,169 | 69,306 | |||||||||||||||
Other payables
|
236 | 320 | 80,392 | 93,040 | ||||||||||||||||
Deferred revenue
|
19 | - | - | 23,450 | 17,731 |
Total current liabilities
|
1,088,653
|
293,402
|
5,692,082
|
3,764,492
|
||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||
Loans
|
14
|
-
|
-
|
3,489,586
|
3,697,999
|
|||||||||||||||
Debentures
|
14.g
|
-
|
799,197
|
1,398,952
|
1,399,035
|
|||||||||||||||
Finance leases
|
14.j
|
-
|
-
|
44,310
|
42,603
|
|||||||||||||||
Related parties
|
8.a
|
-
|
-
|
4,372
|
3,872
|
|||||||||||||||
Subscription warrants – indemnification
|
3.a
|
92,072
|
-
|
92,072
|
-
|
|||||||||||||||
Deferred income and social contribution taxes
|
9.a
|
-
|
-
|
152,847
|
101,499
|
|||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
4,201
|
531
|
623,272
|
569,714
|
|||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
108,372
|
99,374
|
|||||||||||||||
Provision for asset retirement obligation
|
18
|
-
|
-
|
66,204
|
66,212
|
|||||||||||||||
Other payables
|
-
|
-
|
74,009
|
77,725
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
7,709
|
9,134
|
|||||||||||||||
Total non-current liabilities
|
96,273
|
799,728
|
6,061,705
|
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
|
547,462
|
20,246
|
547,462
|
20,246
|
|||||||||||||||
Revaluation reserve
|
20.d
|
5,848
|
6,107
|
5,848
|
6,107
|
|||||||||||||||
Profit reserves
|
20.e
|
3,169,704
|
2,706,632
|
3,169,704
|
2,706,632
|
|||||||||||||||
Treasury shares
|
20.b
|
(103,018)
|
(114,885)
|
(103,018)
|
(114,885)
|
|||||||||||||||
Additional dividends to the minimum mandatory dividends
|
20.g
|
188,976
|
161,584
|
188,976
|
161,584
|
|||||||||||||||
Valuation adjustments
|
2.c;2.o; 20.f
|
7,149
|
5,428
|
7,149
|
5,428
|
|||||||||||||||
Cumulative translation adjustments
|
2.c;2.r;20.f
|
43,192
|
38,076
|
43,192
|
38,076
|
|||||||||||||||
Shareholders’ equity attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
7,697,999
|
6,519,961
|
7,697,999
|
6,519,961
|
||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
28,596
|
26,925
|
||||||||||||||||
Total shareholders’ equity
|
7,697,999
|
6,519,961
|
7,726,595
|
6,546,886
|
||||||||||||||||
Total liabilities and shareholders’ equity
|
8,882,925
|
7,613,091
|
19,480,382
|
16,378,545
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||
Net revenue from sales and services
|
25
|
-
|
-
|
67,736,298
|
60,940,246
|
|||||||||||||||
Cost of products and services sold
|
26
|
-
|
-
|
(62,304,631)
|
(56,165,382)
|
|||||||||||||||
Gross profit
|
-
|
-
|
5,431,667
|
4,774,864
|
||||||||||||||||
Operating income (expenses)
|
||||||||||||||||||||
Selling and marketing
|
26
|
-
|
-
|
(2,158,659)
|
(1,756,376)
|
|||||||||||||||
General and administrative
|
26
|
(42,566)
|
(1,163
|
)
|
(1,130,303)
|
(1,012,316)
|
||||||||||||||
Gain on disposal of property, plant and equipment and intangibles
|
28
|
56,389
|
5
|
36,978
|
40,280
|
|||||||||||||||
Other operating income, net
|
27
|
-
|
1,254
|
106,914
|
97,581
|
|||||||||||||||
Operating income before financial income (expenses) and share of profit of subsidiaries and joint ventures
|
13,823
|
96
|
2,286,597
|
2,144,033
|
||||||||||||||||
Financial income
|
29
|
131,889
|
120,245
|
366,009
|
240,562
|
|||||||||||||||
Financial expenses
|
29
|
(94,795)
|
(86,296)
|
(811,416)
|
(578,167)
|
|||||||||||||||
Share of profit (loss) of subsidiaries,
joint ventures and associates
|
11
|
1,208,325
|
1,262,503
|
(16,489)
|
(4,993)
|
|||||||||||||||
Income before income and social contribution taxes
|
1,259,242
|
1,296,548
|
1,824,701
|
1,801,435
|
||||||||||||||||
Income and social contribution taxes
|
||||||||||||||||||||
Current
|
9.b
|
(18,763)
|
(71,757
|
)
|
(615,148)
|
(534,481)
|
||||||||||||||
Deferred
|
9.b
|
1,084
|
352
|
(21,745)
|
(90,996)
|
|||||||||||||||
Tax incentives
|
9.b;9.c
|
-
|
-
|
63,405
|
52,755
|
|||||||||||||||
(17,679)
|
(71,405
|
)
|
(573,488)
|
(572,722)
|
||||||||||||||||
Net income for the year
|
1,241,563
|
1,225,143
|
1,251,213
|
1,228,713
|
||||||||||||||||
Net income for the year attributable to:
|
||||||||||||||||||||
Shareholders of the Company
|
1,241,563
|
1,225,143
|
1,241,563
|
1,225,143
|
||||||||||||||||
Non-controlling interests in subsidiaries
|
-
|
-
|
9,650
|
3,570
|
||||||||||||||||
Earnings per share (based on weighted average number of shares outstanding) – R$
|
||||||||||||||||||||
Basic
|
30
|
2.2753
|
2.2938
|
2.2753
|
2.2938
|
|||||||||||||||
Diluted
|
30
|
2.2592
|
2.2840
|
2.2592
|
2.2840
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||
Net income for the year attributable to shareholders of the Company
|
1,241,563
|
1,225,143
|
1,241,563
|
1,225,143
|
||||||||||||||||
Net income for the year attributable to non-controlling interests in subsidiaries
|
-
|
-
|
9,650
|
3,570
|
||||||||||||||||
Net income for the year
|
1,241,563
|
1,225,143
|
1,251,213
|
1,228,713
|
||||||||||||||||
Items that are subsequently reclassified to profit or loss:
|
||||||||||||||||||||
Fair value adjustments of available for sale financial instruments
|
2.c;20.f
|
46
|
(18)
|
46
|
(18)
|
|||||||||||||||
Cumulative translation adjustments, net of hedge of net investments in foreign operations
|
2.c; 2.r; 20.f
|
5,116
|
25,455
|
5,116
|
25,455
|
|||||||||||||||
Items that are not subsequently reclassified to profit or loss:
|
||||||||||||||||||||
Actuarial gains of
post-employment benefits
|
1,675
|
18,061
|
1,675
|
18,063
|
||||||||||||||||
Total comprehensive income for the year
|
1,248,400
|
1,268,641
|
1,258,050
|
1,272,213
|
||||||||||||||||
Total comprehensive income for the year attributable to shareholders of the Company
|
1,248,400
|
1,268,641
|
1,248,400
|
1,268,641
|
||||||||||||||||
Total comprehensive income for the year attributable to non-controlling interest in subsidiaries
|
-
|
-
|
9,650
|
3,572
|
Profit reserve
|
Cumulative other comprehensive income
|
Shareholders’
equity attributable to: |
|||||||||||||||||||||||||||||
Note
|
Share capital
|
Capital reserve
|
Reval-
uation reserve of subsid-iaries
|
Legal
reserve
|
Invest-
ments statutory reserve
|
Retention of profits
|
Valua-tion adjust-ments
|
Cumu-
lative trans-lation adjust-ments
|
Retained earnings
|
Treasury shares
|
Additional dividends to the minimum manda-
tory dividends
|
Share-
holders of the Company
|
Non-control-
ling interests in subsidi-
aries
|
Consoli-
dated share-
holders’ 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 year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,225,143
|
-
|
-
|
1,225,143
|
3,570
|
1,228,713
|
|||||||||||||||||
Other comprehensive income:
|
|||||||||||||||||||||||||||||||
Fair value adjustments of available for sale financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
(18)
|
-
|
-
|
-
|
-
|
(18
|
)
|
-
|
(18)
|
|||||||||||||||
Actuarial gains of post-employment benefits, net
|
2.o; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
18,061
|
-
|
-
|
-
|
-
|
18,061
|
2
|
18,063
|
||||||||||||||||
Currency translation of foreign subsidiaries
|
2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,455
|
-
|
-
|
-
|
25,455
|
-
|
25,455
|
||||||||||||||||
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
18,043
|
25,455
|
1,225,143
|
-
|
-
|
1,268,641
|
3,572
|
1,272,213
|
|||||||||||||||||
Realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
(606)
|
-
|
-
|
-
|
-
|
-
|
606
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(139)
|
-
|
-
|
(139)
|
-
|
(139)
|
||||||||||||||||
Transfer to investments reserve
|
-
|
-
|
-
|
-
|
467
|
-
|
-
|
-
|
(467)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(147,195)
|
(147,195
|
)
|
-
|
(147,195)
|
|||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,295)
|
(4,295)
|
|||||||||||||||||
Prescribed dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,097
|
4,097
|
|||||||||||||||||
Proposed dividends of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,930)
|
(1,930)
|
|||||||||||||||||
Allocation of net income:
|
|||||||||||||||||||||||||||||||
Legal reserve
|
20.e;20.g
|
-
|
-
|
-
|
61,257
|
-
|
-
|
-
|
-
|
(61,257)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Interim dividends (R$ 0.66 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(354,032)
|
-
|
-
|
(354,032
|
)
|
-
|
(354,032)
|
|||||||||||||||
Proposed dividends (R$ 0.71 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(389,495)
|
-
|
161,584
|
(227,911
|
)
|
-
|
(227,911)
|
|||||||||||||||
Retention of profits
|
20.e;20.g
|
-
|
-
|
-
|
-
|
420,359
|
-
|
-
|
-
|
(420,359)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
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
|
Profit reserve
|
Cumulative other comprehensive income
|
Shareholders’ equity
attributable to:
|
||||||||||||||||||||||||||||
|
Note
|
Share capital
|
Capital reserve
|
Reval-uation reserve of subsid-iaries
|
Legal
reserve
|
Investments statutory reserve
|
Retention of profits
|
Valuation adjustments
|
Cumula-
tive transla-
tion adjust-ments
|
Retained earnings
|
Treasury shares
|
Addi-tional dividends to the minimum manda
tory dividends
|
Share-
holders of the Company
|
Non-control-ling interests in subsidi-aries
|
Consoli-
dated share-holders’ 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 year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,241,563
|
-
|
-
|
1,241,563
|
9,650
|
1,251,213
|
||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||
Fair value adjustments of available for sale financial instruments
|
2.c; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
-
|
-
|
-
|
-
|
46
|
-
|
46
|
|||||||||||||||
Actuarial gains of post-employment benefits, net
|
2.o; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
1,675
|
-
|
-
|
-
|
-
|
1,675
|
-
|
1,675
|
|||||||||||||||
Currency translation of foreign subsidiaries hedge of net investments in foreign operation
|
2.c; 2.r; 20.f
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,116
|
-
|
-
|
-
|
5,116
|
-
|
5,116
|
|||||||||||||||
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
1,721
|
5,116
|
1,241,563
|
-
|
-
|
1,248,400
|
9,650
|
1,258,050
|
||||||||||||||||
Increase in share capital
|
3.a; 20.a
|
141,913
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
141,913
|
-
|
141,913
|
|||||||||||||||
Share issue costs
|
3.a; 20.c
|
-
|
498,812
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
498,812
|
-
|
498,812
|
|||||||||||||||
Costs directly attributable to issuing new shares
|
20.c
|
-
|
(2,260)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,260)
|
-
|
(2,260)
|
|||||||||||||||
Sale of treasury shares
|
-
|
30,664
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,867
|
-
|
42,531
|
-
|
42,531
|
||||||||||||||||
Realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
(259)
|
-
|
-
|
-
|
-
|
-
|
259
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Income and social contribution taxes on realization of revaluation reserve of subsidiaries
|
20.d
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(32)
|
-
|
-
|
(32)
|
-
|
(32)
|
|||||||||||||||
Transfer to investments reserve
|
-
|
-
|
-
|
-
|
227
|
-
|
-
|
-
|
(227)
|
|
-
|
|
-
|
-
|
-
|
-
|
||||||||||||||
Dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,714)
|
(2,714)
|
||||||||||||||||
Acquisition of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(106)
|
(106)
|
||||||||||||||||
Additional dividends attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,159)
|
(5,159)
|
||||||||||||||||
Approval of additional dividends by the Shareholders’ Meeting
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(161,584)
|
(161,584)
|
-
|
(161,584)
|
|||||||||||||||
Allocation of net income:
|
||||||||||||||||||||||||||||||
Legal reserve
|
20.e; 20.g
|
-
|
-
|
-
|
62,078
|
-
|
-
|
-
|
-
|
(62,078)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Interim dividends (R$ 0.71 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(389,554)
|
-
|
-
|
(389,554)
|
-
|
(389,554)
|
|||||||||||||||
Proposed dividends (R$ 0.71 per share of the Company)
|
20.g
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(389,164)
|
-
|
188,976
|
(200,188)
|
-
|
(200,188)
|
|||||||||||||||
Retention of profits
|
20.e; 20.g
|
-
|
-
|
-
|
-
|
400,767
|
-
|
-
|
-
|
(400,767)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Balance as of December 31, 2014
|
3,838,686
|
547,462
|
5,848
|
397,177
|
1,439,461
|
1,333,066
|
7,149
|
43,192
|
-
|
(103,018)
|
188,976
|
7,697,999
|
28,596
|
7,726,595
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income for the year
|
1,241,563
|
1,225,143
|
1,251,213
|
1,228,713
|
||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities
|
||||||||||||||||||||
Share of loss (profit) of subsidiaries, joint ventures and associates
|
11
|
(1,208,325)
|
(1,262,503)
|
16,489
|
4,993
|
|||||||||||||||
Depreciation and amortization
|
12;13
|
22,896
|
-
|
887,827
|
778,937
|
|||||||||||||||
PIS and COFINS credits on depreciation
|
12;13
|
-
|
-
|
12,667
|
12,368
|
|||||||||||||||
Asset retirement obligation
|
18
|
-
|
-
|
(4,026)
|
(5,435)
|
|||||||||||||||
Interest, monetary, and foreign exchange rate variations
|
97,965
|
(2,852)
|
964,788
|
612,095
|
||||||||||||||||
Deferred income and social contribution taxes
|
9.b
|
(1,084)
|
(352)
|
21,745
|
90,996
|
|||||||||||||||
Gain on disposals of property, plant and equipment and intangibles
|
28
|
(56,389)
|
(5)
|
(36,978)
|
(40,280)
|
|||||||||||||||
Others
|
-
|
-
|
3,924
|
(172)
|
||||||||||||||||
Dividends received from subsidiaries and joint-ventures
|
1,068,332
|
374,061
|
2,039
|
4,319
|
||||||||||||||||
(Increase) decrease in current assets
|
||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(212,325)
|
(8,357)
|
|||||||||||||||
Inventories
|
6
|
-
|
-
|
(184,339)
|
(298,930)
|
|||||||||||||||
Recoverable taxes
|
7
|
(3,646)
|
36,199
|
(106,778)
|
(2,016)
|
|||||||||||||||
Other receivables
|
(2,310)
|
(1,035)
|
(8,209)
|
1,102
|
||||||||||||||||
Prepaid expenses
|
10
|
1,868
|
(1,907)
|
8,116
|
(11,366)
|
|||||||||||||||
Increase (decrease) in current liabilities
|
||||||||||||||||||||
Trade payables
|
15
|
(597)
|
956
|
192,061
|
(328,785)
|
|||||||||||||||
Salaries and related charges
|
16
|
17
|
3
|
(19,614)
|
45,128
|
|||||||||||||||
Taxes payable
|
17
|
86
|
(3,035)
|
19,086
|
8,649
|
|||||||||||||||
Income and social contribution taxes
|
-
|
939
|
437,068
|
350,813
|
||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
(503)
|
1,887
|
|||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
-
|
-
|
(5,137)
|
19,792
|
|||||||||||||||
Other payables
|
(84)
|
106
|
(20,972)
|
36,587
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
568
|
(323)
|
|||||||||||||||
(Increase) decrease in non-current assets
|
||||||||||||||||||||
Trade receivables
|
5
|
-
|
-
|
(19,328)
|
13,031
|
|||||||||||||||
Recoverable taxes
|
7
|
(1,658)
|
4,535
|
(38,039)
|
11,705
|
|||||||||||||||
Escrow deposits
|
-
|
84
|
(80,639)
|
(81,183)
|
||||||||||||||||
Other receivables
|
-
|
-
|
802
|
2,221
|
||||||||||||||||
Prepaid expenses
|
10
|
-
|
-
|
461
|
(18,153)
|
|||||||||||||||
Increase (decrease) in non-current liabilities
|
||||||||||||||||||||
Post-employment benefits
|
24.b
|
-
|
-
|
9,521
|
8,283
|
|||||||||||||||
Provision for tax, civil, and labor risks
|
23.a
|
16
|
12
|
(11,959)
|
18,751
|
|||||||||||||||
Other payables
|
-
|
-
|
(10,814)
|
(21,839)
|
||||||||||||||||
Deferred revenue
|
19
|
-
|
-
|
(1,425)
|
(719)
|
|||||||||||||||
Income and social contribution taxes paid
|
(559)
|
(380)
|
(416,594)
|
(312,126)
|
||||||||||||||||
Net cash provided by operating activities
|
1,158,091
|
369,969
|
2,650,696
|
2,120,686
|
Ultrapar Participações S.A. and Subsidiaries
Statements of Cash Flows - Indirect Method
For the years ended December 31, 2014 and 2013
(In thousands of Brazilian Reais)
|
Parent
|
Consolidated
|
|||||||||||||||||||
Note
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||
Cash flows from investing activities
|
|
|
|
|
||||||||||||||||
Financial investments, net of redemptions
|
(67,600)
|
(48)
|
(305,123)
|
(156,917)
|
||||||||||||||||
Acquisition of subsidiaries, net
|
-
|
-
|
-
|
(6,033)
|
||||||||||||||||
Cash and cash equivalents of acquired subsidiaries
|
3.a
|
-
|
-
|
9,123
|
-
|
|||||||||||||||
Acquisition of property, plant, and equipment
|
12
|
-
|
-
|
(705,936)
|
(661,215)
|
|||||||||||||||
Acquisition of intangible assets
|
13
|
-
|
-
|
(608,881)
|
(542,936)
|
|||||||||||||||
Capital increase in subsidiaries
|
11.a
|
(236,100)
|
(350,000)
|
-
|
-
|
|||||||||||||||
Capital increase in joint ventures
|
11.b
|
-
|
-
|
(28,500)
|
(24,945)
|
|||||||||||||||
Capital reduction to associates
|
11.c
|
-
|
-
|
-
|
1,500
|
|||||||||||||||
Capital reduction to subsidiaries
|
11.a
|
-
|
700,000
|
-
|
-
|
|||||||||||||||
Proceeds from disposal of property, plant and equipment and intangibles
|
28
|
-
|
5
|
99,087
|
102,646
|
|||||||||||||||
Net cash provided by (used in) investing activities
|
(303,700)
|
349,957
|
(1,540,230)
|
(1,287,900)
|
||||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Loans and debentures
|
||||||||||||||||||||
Borrowings
|
14
|
-
|
-
|
1,815,562
|
1,446,024
|
|||||||||||||||
Repayments
|
14
|
-
|
-
|
(925,356)
|
(760,626)
|
|||||||||||||||
Interest paid
|
14
|
(75,489)
|
(66,665)
|
(639,122)
|
(548,497)
|
|||||||||||||||
Payment of financial lease
|
14.j
|
-
|
-
|
(5,545)
|
(4,348)
|
|||||||||||||||
Dividends paid
|
(775,962)
|
(705,192)
|
(783,021)
|
(711,410)
|
||||||||||||||||
Acquisition of non-controlling interests of subsidiaries
|
-
|
-
|
(106)
|
-
|
||||||||||||||||
Sale of treasury shares
|
42,531
|
-
|
-
|
-
|
||||||||||||||||
Share issue costs
|
20.c
|
(2,260)
|
-
|
(2,260)
|
-
|
|||||||||||||||
Related parties
|
(34,262)
|
85,228
|
500
|
-
|
||||||||||||||||
Net cash used in financing activities
|
(845,442)
|
(686,629)
|
(539,348)
|
(578,857)
|
||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents in foreign currency
|
-
|
-
|
(19,818)
|
1,026
|
||||||||||||||||
Increase in cash and cash equivalents
|
8,949
|
33,297
|
551,300
|
254,955
|
Cash and cash equivalents at the beginning of the year
|
4
|
110,278
|
76,981
|
2,276,069
|
2,021,114
|
|||||||||||||||
Cash and cash equivalents at the end of the year
|
4
|
119,227
|
110,278
|
2,827,369
|
2,276,069
|
|||||||||||||||
Additional information - transactions that do not affect cash and cash equivalents:
|
||||||||||||||||||||
Extrafarma acquisition – capital increase and subscription warrants
|
3.a
|
719,926
|
-
|
719,926
|
-
|
|||||||||||||||
Extrafarma acquisition – gross debt assumed on the closing date
|
3.a
|
-
|
-
|
207,911
|
-
|
Parent
|
Consolidated
|
||||||||||||||||||||||||
Note
|
2014
|
%
|
2013
|
%
|
2014
|
%
|
2013
|
%
|
|||||||||||||||||
Revenue
|
|||||||||||||||||||||||||
Gross revenue from sales and services, except rents and royalties
|
25
|
-
|
-
|
69,566,696
|
62,516,481
|
||||||||||||||||||||
Rebates, discounts, and returns
|
25
|
-
|
-
|
(302,915)
|
(267,714)
|
||||||||||||||||||||
Allowance for doubtful accounts - Reversal (allowance)
|
-
|
-
|
(22,124)
|
(8,758)
|
|||||||||||||||||||||
Income from disposal of assets
|
28
|
56,389
|
5
|
36,978
|
40,280
|
||||||||||||||||||||
56,389
|
5
|
69,278,635
|
62,280,289
|
||||||||||||||||||||||
Materials purchased from third parties
|
|||||||||||||||||||||||||
Raw materials used
|
-
|
-
|
(3,817,076)
|
(2,931,335)
|
|||||||||||||||||||||
Cost of goods, products, and services sold
|
-
|
-
|
(58,242,795)
|
(53,018,066)
|
|||||||||||||||||||||
Third-party materials, energy, services, and others
|
(14,566)
|
(6,022)
|
(1,797,086)
|
(1,608,325)
|
|||||||||||||||||||||
Reversal of impairment losses
|
-
|
10,899
|
(4,405)
|
14,184
|
|||||||||||||||||||||
(14,566)
|
4,877
|
(63,861,362)
|
(57,543,542)
|
||||||||||||||||||||||
Gross value added
|
41,823
|
4,882
|
5,417,273
|
4,736,747
|
|||||||||||||||||||||
Deductions
|
|||||||||||||||||||||||||
Depreciation and amortization
|
(22,896)
|
-
|
(887,827)
|
(778,937)
|
|||||||||||||||||||||
PIS and COFINS credits on depreciation
|
-
|
-
|
(12,667)
|
(12,368)
|
|||||||||||||||||||||
(22,896)
|
-
|
(900,494)
|
(791,305)
|
||||||||||||||||||||||
Net value added by the Company
|
18,927
|
4,882
|
4,516,779
|
3,945,442
|
|||||||||||||||||||||
Value added received in transfer
|
|||||||||||||||||||||||||
Share of profit of subsidiaries, joint-ventures, and associates
|
11
|
1,208,325
|
1,262,503
|
(16,489)
|
(4,993)
|
||||||||||||||||||||
Dividends and interest on equity at cost
|
34
|
22
|
-
|
-
|
|||||||||||||||||||||
Rents and royalties
|
25
|
-
|
-
|
101,000
|
84,552
|
||||||||||||||||||||
Financial income
|
29
|
131,889
|
120,245
|
366,009
|
240,562
|
||||||||||||||||||||
1,340,248
|
1,382,770
|
450,520
|
320,121
|
||||||||||||||||||||||
Total value added available for distribution
|
1,359,175
|
1,387,652
|
4,967,299
|
4,265,563
|
|||||||||||||||||||||
Distribution of value added
|
|||||||||||||||||||||||||
Labor and benefits
|
4,319
|
-
|
4,064
|
-
|
1,402,036
|
28
|
1,220,388
|
29
|
|||||||||||||||||
Taxes, fees, and contributions
|
14,942
|
1
|
84,832
|
6
|
1,370,026
|
28
|
1,185,211
|
28
|
|||||||||||||||||
Financial expenses and rents
|
98,351
|
7
|
73,613
|
5
|
944,024
|
19
|
631,251
|
15
|
|||||||||||||||||
Dividends paid
|
778,718
|
58
|
743,527
|
54
|
781,432
|
16
|
745,457
|
17
|
|||||||||||||||||
Retained earnings
|
462,845
|
34
|
481,616
|
35
|
469,781
|
9
|
483,256
|
11
|
|||||||||||||||||
Value added distributed
|
1,359,175
|
100
|
1,387,652
|
100
|
4,967,299
|
100
|
4,265,563
|
100
|
1.
|
Operations
|
2.
|
Presentation of Financial Statements and Summary of Significant Accounting Policies
|
a.
|
Recognition of Income
|
b.
|
Cash and Cash Equivalents
|
c.
|
Financial Assets
|
•
|
Measured at fair value through profit or loss: financial assets 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.
|
•
|
Hedge accounting - 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. 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 - cash flow hedge: derivative financial instruments used to hedge the exposure to variability in cash flows that is attributable to a risk associated with an asset or liability or highly probable transaction that may affect the income statements. The portion of the gain or loss on the hedging instrument that is determined to be effective relating to the effects of exchange rate effect, is recognized directly in equity in accumulated other comprehensive income as “Valuation adjustments” while the ineffective portion is recognized in profit or loss. Gains or losses on the hedging instrument relating to the effective portion of this hedge that had been recognized directly in accumulated other comprehensive income shall be recognized in profit or loss in the period in which the hedged item is recognized in profit or loss in the same line of the income statement that the hedged item is recognized. The hedge accounting shall be discontinued when (i) the Company cancels the hedging relationship; (ii) the hedging instrument expires; and (iii) the hedging instrument no longer qualifies for hedge accounting. When hedge accounting is discontinued, gains and losses recognized in other comprehensive income in equity are reclassified to profit or loss in the period which the hedged item is recognized in profit or loss. If the transaction hedged is canceled or is not expected to occur, the cumulative gains and losses in other comprehensive income in equity shall be recognized immediately in profit or loss.
|
•
|
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
|
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 Financial Statements 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
|
·
|
Amendments to IAS 27 – Separate Financial Statements: allows that entities use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements. For IFRS purposes, the effective date is from 2016, with early adoption allowed. For CPC purposes, the effective date is from 2014. The Company already adopted the equity method and after the amendments to IAS 27 the individual financial statements are then presented in accordance with IFRS as issued by the IASB.
|
·
|
Amendments to IAS 32 – Financial Instruments Presentation: provides clarifications on the application of offsetting requirements. There was no impact on the financial statements.
|
·
|
International Financial Reporting Interpretations Committee (“IFRIC”) 21 – Levies: provides guidance when to recognize a liability for levies that are accounted for in accordance with IAS 37 and those where the timing and amount of the levy is certain. There was no impact on the financial statements.
|
Effective
date
|
||
• 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 Financial Statements
|
3.
|
Principles of Consolidation and Investments in Subsidiaries
|
% interest in the share
|
||||||||||||
2014
|
2013
|
|||||||||||
Control
|
Control
|
|||||||||||
Location
|
Segment
|
Direct control
|
Indirect control
|
Direct control
|
Indirect control
|
|||||||
Ipiranga Produtos de Petróleo S.A.
|
Brazil
|
Ipiranga
|
100
|
-
|
100
|
-
|
||||||
am/pm Comestíveis Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Centro de Conveniências Millennium Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Conveniência Ipiranga Norte Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Trading Limited
|
Virgin Islands
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Tropical Transportes Ipiranga Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Imobiliária Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Ipiranga Logística Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Oil Trading Importadora e Exportadora Ltda.
|
Brazil
|
Ipiranga
|
-
|
100
|
-
|
100
|
||||||
Companhia Ultragaz S.A.
|
Brazil
|
Ultragaz
|
-
|
99
|
-
|
99
|
||||||
Bahiana Distribuidora de Gás Ltda.
|
Brazil
|
Ultragaz
|
-
|
100
|
-
|
100
|
||||||
Utingás Armazenadora S.A.
|
Brazil
|
Ultragaz
|
-
|
57
|
-
|
57
|
||||||
LPG International Inc.
|
Cayman Islands
|
Ultragaz
|
-
|
100
|
-
|
100
|
||||||
Imaven Imóveis Ltda.
|
Brazil
|
Others
|
-
|
100
|
-
|
100
|
||||||
Isa-Sul Administração e Participações Ltda
|
Brazil
|
Ipiranga
|
99
|
1
|
-
|
100
|
||||||
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
Brazil
|
Extrafarma
|
-
|
100
|
-
|
-
|
||||||
Oxiteno S.A. Indústria e Comércio
|
Brazil
|
Oxiteno
|
100
|
-
|
100
|
-
|
||||||
Oxiteno Nordeste S.A. Indústria e Comércio
|
Brazil
|
Oxiteno
|
-
|
99
|
-
|
99
|
||||||
Oxiteno Argentina Sociedad de
Responsabilidad Ltda.
|
Argentina
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oleoquímica Indústria e Comércio de Produtos
Químicos Ltda.
|
Brazil
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Uruguay S.A.
|
Uruguay
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Barrington S.L.
|
Spain
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno México S.A. de C.V.
|
Mexico
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Servicios Corporativos S.A. de C.V.
|
Mexico
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Servicios Industriales S.A. de C.V.
|
Mexico
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno USA LLC
|
United States
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Global Petroleum Products Trading Corp.
|
Virgin Islands
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Overseas Corp.
|
Virgin Islands
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Andina, C.A.
|
Venezuela
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Europe SPRL
|
Belgium
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Colombia S.A.S
|
Colombia
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Oxiteno Shanghai Trading LTD.
|
China
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Empresa Carioca de Produtos Químicos S.A.
|
Brazil
|
Oxiteno
|
-
|
100
|
-
|
100
|
||||||
Ultracargo - Operações Logísticas e Participações Ltda.
|
Brazil
|
Ultracargo
|
100
|
-
|
100
|
-
|
||||||
Terminal Químico de Aratu S.A. – Tequimar
|
Brazil
|
Ultracargo
|
-
|
99
|
-
|
99
|
||||||
SERMA - Ass. dos usuários equip. proc. de dados
|
Brazil
|
Others
|
-
|
100
|
-
|
100
|
Increase in share capital
|
141,913 | |||
Capital surplus on subscription of shares
|
498,812 | |||
Receivables - working capital adjustments
|
(12,222 | ) | ||
Subscription warrants – indemnification
|
91,423 | |||
Purchase price
|
719,926 |
Amount
|
Useful life
|
Amortization method
|
|||
Brand – Extrafarma
|
72,523
|
Undefined
|
-
|
||
Loyalty program – Club Extra
|
31,953
|
4 years
|
Straight line
|
||
Customer relationship - wholesale
|
17,346
|
10 years
|
Straight line
|
||
Other
|
517
|
By contracts
|
Straight line
|
||
Total
|
122,339
|
Current assets
|
Current liabilities
|
|||||||
Cash and cash equivalents
|
9,123
|
Loans (1)
|
179,818
|
|||||
Trade receivables
|
65,104
|
Trade payables
|
118,769
|
|||||
Inventories
|
154,937
|
Salaries and related charges
|
16,539
|
|||||
Recoverable taxes
|
12,385
|
Income and social contribution taxes payable
|
3,150
|
|||||
Other
|
5,109
|
Deferred revenue
|
5,152
|
|||||
246,658
|
Other
|
6,316
|
||||||
329,744
|
||||||||
Non-current assets
|
Non-current liabilities
|
|||||||
Property, plant, and equipment
|
48,838
|
Loans (1)
|
28,093
|
|||||
Intangible assets
|
135,636
|
Provision for tax, civil and labor risks
|
65,517
|
|||||
Deferred income and social contribution taxes
|
56,408
|
Other
|
7,097
|
|||||
Escrow deposits
|
1,284
|
100,707
|
||||||
Goodwill
|
661,553
|
|||||||
903,719
|
Total liabilities assumed
|
430,451
|
||||||
Total assets acquired and goodwill
|
1,150,377
|
Purchase price
|
719,926
|
2014
|
|
Net revenue from sales and services
|
67,824,629
|
Operating income
|
2,287,695
|
Net income for the year
|
1,248,369
|
Earnings per share basic - whole R$ (see Note 30)
|
2.2701
|
Earnings per share diluted - whole R$ (see Note 30)
|
2.2540
|
4.
|
Cash and Cash Equivalents and Financial Investments
|
·
|
Cash and Cash Equivalents
|
Parent
|
Consolidated
|
||||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||||
Cash and bank deposits
|
|||||||||||||||
In local currency
|
96
|
153
|
47,426
|
136,532
|
|||||||||||
In foreign currency
|
-
|
-
|
85,870
|
88,394
|
|||||||||||
Financial investments considered cash equivalents
|
|||||||||||||||
In local currency
|
|||||||||||||||
Fixed-income securities
|
119,131
|
110,125
|
2,690,638
|
2,051,143
|
|||||||||||
In foreign currency
|
|||||||||||||||
Fixed-income securities
|
-
|
-
|
3,435
|
-
|
|||||||||||
Total cash and cash equivalents
|
119,227
|
110,278
|
2,827,369
|
2,276,069
|
·
|
Financial Investments
|
Parent
|
Consolidated
|
||||||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||||||
Financial investments
|
|||||||||||||||||
In local currency
|
|||||||||||||||||
Fixed-income securities and funds
|
67,864
|
264
|
902,683
|
747,256
|
|||||||||||||
In foreign currency
|
|||||||||||||||||
Fixed-income securities and funds
|
-
|
-
|
505,574
|
368,781
|
|||||||||||||
Currency and interest rate hedging instruments (a)
|
-
|
-
|
164,496
|
151,594
|
|||||||||||||
Total financial investments
|
67,864
|
264
|
1,572,753
|
1,267,631
|
|||||||||||||
Current
|
67,864
|
264
|
1,441,813
|
1,149,132
|
|||||||||||||
Non-current
|
-
|
-
|
130,940
|
118,499
|
5.
|
Trade Receivables (Consolidated)
|
2014
|
2013
|
||||||||
Domestic customers
|
2,424,756
|
2,159,355
|
|||||||
Reseller financing - Ipiranga
|
310,062
|
276,044
|
|||||||
Foreign customers
|
191,533
|
157,696
|
|||||||
(-) Allowance for doubtful accounts
|
(178,444)
|
(147,080
|
)
|
||||||
Total
|
2,747,907
|
2,446,015
|
|||||||
Current
|
2,604,101
|
2,321,537
|
|||||||
Non-current
|
143,806
|
124,478
|
Past due
|
|||||||||||||||||||||||||||||
Total
|
Current
|
less than 30 days
|
31-60 days
|
61-90 days
|
91-180 days
|
more than 180 days
|
|||||||||||||||||||||||
2014
|
2,926,351
|
2,515,782
|
128,778
|
25,479
|
12,457
|
23,542
|
220,313
|
||||||||||||||||||||||
2013
|
2,593,095
|
2,282,310
|
104,544
|
12,906
|
6,428
|
7,786
|
179,121
|
Balance in 2012
|
128,816
|
|||
Additions
|
31,745
|
|||
Write-offs
|
(13,481)
|
|||
Balance in 2013
|
147,080
|
|||
Initial balance of Extrafarma (January 31, 2014)
|
6,964
|
|||
Additions
|
26,864
|
|||
Write-offs
|
(2,464)
|
|||
Balance in 2014
|
178,444
|
6.
|
Inventories (Consolidated)
|
2014
|
2013
|
||||||||||||||||||||||||
Cost
|
Provision for losses
|
Net balance
|
Cost
|
Provision for losses
|
Net balance
|
||||||||||||||||||||
Finished goods
|
345,255
|
(7,849)
|
337,406
|
318,451
|
(7,100
|
)
|
311,351
|
||||||||||||||||||
Work in process
|
986
|
-
|
986
|
2,626
|
-
|
2,626
|
|||||||||||||||||||
Raw materials
|
193,726
|
(2,661)
|
191,065
|
209,735
|
(169
|
)
|
209,566
|
||||||||||||||||||
Liquefied petroleum gas (LPG)
|
41,616
|
(5,761)
|
35,855
|
41,678
|
(5,761
|
)
|
35,917
|
||||||||||||||||||
Fuels, lubricants, and greases
|
907,466
|
(619)
|
906,847
|
817,016
|
(758
|
)
|
816,258
|
||||||||||||||||||
Consumable materials and other items for resale
|
81,662
|
(3,594)
|
78,068
|
64,465
|
(1,450
|
)
|
63,015
|
||||||||||||||||||
Pharmaceutical, hygiene, and beauty products
|
272,864
|
(25,841)
|
247,023
|
-
|
-
|
-
|
|||||||||||||||||||
Advances to suppliers
|
103,124
|
-
|
103,124
|
128,618
|
-
|
128,618
|
|||||||||||||||||||
Properties for resale
|
24,628
|
-
|
24,628
|
25,162
|
-
|
25,162
|
|||||||||||||||||||
1,971,327
|
(46,325)
|
1,925,002
|
1,607,751
|
(15,238
|
)
|
1,592,513
|
Balance in 2012
|
8,443
|
|||
Additions to realizable value adjustment
|
4,087
|
|||
Recoveries of obsolescence and other losses
|
2,708
|
|||
Balance in 2013
|
15,238
|
|||
Initial balance of Extrafarma (January 31, 2014)
|
27,689
|
|||
Additions to realizable value adjustment
|
2,637
|
|||
Additions to obsolescence and other losses
|
761
|
|||
Balance in 2014
|
46,325
|
2014
|
2013
|
|||||||
Realizable value adjustment
|
12,134
|
9,497
|
||||||
Obsolescence and other losses
|
34,191
|
5,741
|
||||||
Total
|
46,325
|
15,238
|
7.
|
Recoverable Taxes
|
Parent
|
Consolidated
|
|||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||
IRPJ and CSLL
|
53,835
|
48,531
|
182,602
|
160,590
|
||||||||
ICMS
|
-
|
-
|
296,747
|
210,045
|
||||||||
Provision for ICMS losses (1)
|
-
|
-
|
(67,657)
|
(65,180
|
)
|
|||||||
PIS and COFINS
|
-
|
-
|
207,694
|
156,707
|
||||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico, Oxiteno Andina and Oxiteno Uruguay
|
-
|
-
|
40,035
|
43,592
|
||||||||
Excise tax - IPI
|
-
|
-
|
4,157
|
3,997
|
||||||||
Other
|
-
|
-
|
5,288
|
7,589
|
||||||||
Total
|
53,835
|
48,531
|
668,866
|
517,340
|
||||||||
Current
|
30,713
|
27,067
|
593,462
|
479,975
|
||||||||
Non-current
|
23,122
|
21,464
|
75,404
|
37,365
|
Balance in 2012
|
61,717
|
|||
Write-offs, additions and reversals, net
|
3,463
|
|||
Balance in 2013
|
65,180
|
|||
Initial balance of Extrafarma (January 31, 2014)
|
20,888
|
|||
Write-offs, additions and reversals, net
|
(18,411)
|
|||
Balance in 2014
|
67,657
|
8.
|
Related Parties
|
a.
|
Related Parties
|
·
|
Parent Company
|
Assets
|
||||||||||||||||
Trade receivables (1)
|
Debentures (2)
|
Total
|
Financial income
|
|||||||||||||
Companhia Ultragaz S.A.
|
14,685 | - | 14,685 | - | ||||||||||||
Terminal Químico de Aratu S.A. - Tequimar
|
2,026 | - | 2,026 | - | ||||||||||||
Oxiteno S.A. Indústria e Comércio
|
2,532 | - | 2,532 | - | ||||||||||||
Imifarma Produtos Farmacêuticos e Cosméticos S.A.
|
3,545 | - | 3,545 | - | ||||||||||||
Ipiranga Produtos de Petróleo S.A.
|
7,090 | 776,578 | 783,668 | 119,806 | ||||||||||||
Total in 2014
|
29,878 | 776,578 | 806,456 | 119,806 |
Assets
Debentures (2)
|
Financial income
|
|||||||
Ipiranga Produtos de Petróleo S.A.
|
772,194 | 89,541 | ||||||
Total in 2013
|
772,194 | 89,541 |
·
|
Consolidated
|
Loans
|
Commercial transactions
|
|||||||||||||||
Assets
|
Liabilities
|
Receivables1
|
Payables1
|
|||||||||||||
Oxicap Indústria de Gases Ltda.
|
10,368
|
-
|
-
|
1,061
|
||||||||||||
Química da Bahia Indústria e Comércio S.A.
|
-
|
3,046
|
-
|
-
|
||||||||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
-
|
-
|
10,499
|
1,494
|
||||||||||||
Others
|
490
|
1,326
|
-
|
-
|
||||||||||||
Total in 2014
|
10,858
|
4,372
|
10,499
|
2,555
|
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 in 2013
|
10,858
|
3,872
|
7,952
|
3,330
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
6
|
12,725
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
59,162
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
18,887
|
-
|
||||||
Total in 2014
|
18,893
|
71,887
|
Commercial transactions
|
||||||||
Sales
|
Purchases
|
|||||||
Oxicap Indústria de Gases Ltda.
|
6
|
12,371
|
||||||
Refinaria de Petróleo Riograndense S.A.
|
-
|
30,607
|
||||||
ConectCar Soluções de Mobilidade Eletrônica S.A.
|
10,161
|
-
|
||||||
Total in 2013
|
10,167
|
42,978
|
b.
|
Key executives - Compensation (Consolidated)
|
c.
|
Deferred Stock Plan
|
On April 27, 2001, the General Shareholders’ Meeting approved a benefit plan to members of management and employees in executive positions in the Company and its subsidiaries. On November 26, 2003, the Extraordinary General Shareholders’ Meeting approved certain amendments to the original plan of 2001 (the “Deferred Stock Plan”). In the Deferred Stock Plan, certain members of management of the Company and its subsidiaries have the voting and economic rights of shares and the ownership of these shares is retained by the subsidiaries of the Company. The Deferred Stock Plan provides for the transfer of the ownership of the shares to those eligible members of management after five to ten years from the initial concession of the rights subject to uninterrupted employment of the participant during the period. The total number of shares to be used for the Deferred Stock Plan is subject to the availability in treasury of such shares. It is incumbent on Ultrapar’s executive officers to select the members of management eligible for the plan and propose the number of shares in each case for approval by the Board of Directors. The fair value of the awards were determined on the grant date based on the market value of the shares on the BM&FBOVESPA S.A. – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”), the Brazilian Securities, Commodities and Futures Exchange and the amounts are amortized between five and ten years from the grant date.
The table below summarizes shares provided to the Company and its subsidiaries’ management:
|
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
|
|||||||||||||||
December 9, 2014
|
590,000
|
2019 to 2021
|
50.64
|
41,210
|
(583)
|
40,627
|
|||||||||||||||
March 5, 2014
|
83,400
|
2019 to 2021
|
52.15
|
5,999
|
(849
|
)
|
5,150
|
||||||||||||||
February 3, 2014
|
150,000
|
2018 to 2020
|
55.36
|
11,454
|
(2,158
|
)
|
9,296
|
||||||||||||||
November 7, 2012
|
350,000
|
2017 to 2019
|
42.90
|
20,710
|
(7,621
|
)
|
13,089
|
||||||||||||||
December 14, 2011
|
120,000
|
2016 to 2018
|
31.85
|
5,272
|
(2,761
|
)
|
2,511
|
||||||||||||||
November 10, 2010
|
260,000
|
2015 to 2017
|
26.78
|
9,602
|
(6,795
|
)
|
2,807
|
||||||||||||||
December 16, 2009
|
166,656
|
2014 to 2016
|
20.75
|
7,155
|
(6,138
|
)
|
1,017
|
||||||||||||||
October 8, 2008
|
192,008
|
2013 to 2015
|
9.99
|
8,090
|
(7,807
|
)
|
283
|
||||||||||||||
December 12, 2007
|
-
|
2012 to 2014
|
16.17
|
3,570
|
(3,570
|
)
|
-
|
||||||||||||||
November 9, 2006
|
207,200
|
2016
|
11.62
|
3,322
|
(2,713
|
)
|
609
|
||||||||||||||
December 14, 2005
|
93,600
|
2015
|
8.21
|
1,060
|
(962
|
)
|
98
|
||||||||||||||
October 4, 2004
|
-
|
2014
|
10.20
|
2,361
|
(2,361
|
)
|
-
|
||||||||||||||
2,212,864
|
119,805
|
|
(44,318
|
)
|
75,487
|
Balance in 2012
|
2,370,540 | |||
Shares vested and transferred
|
(484,512 | ) | ||
Balance in 2013
|
1,886,028 | |||
Shares granted on February 3, 2014
|
150,000 | |||
Shares granted on March 5, 2014
|
83,400 | |||
Shares granted on December 9, 2014
|
590,000 | |||
Shares vested and transferred
|
(496,564 | ) | ||
Balance in 2014
|
2,212,864 |
9.
|
Income and Social Contribution Taxes
|
a.
|
Deferred Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Assets - Deferred income and social contribution taxes on:
|
||||||||||||||||
Provision for impairment of assets
|
-
|
-
|
55,527
|
32,130
|
||||||||||||
Provisions for tax, civil, and labor risks
|
15
|
10
|
128,365
|
111,395
|
||||||||||||
Provision for post-employment benefit
|
-
|
-
|
40,729
|
43,753
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
457
|
-
|
||||||||||||
Goodwill
|
-
|
-
|
48,162
|
57,334
|
||||||||||||
Business combination – fiscal basis vs. accounting basis of goodwill
|
-
|
-
|
68,458
|
28,105
|
||||||||||||
Provision for asset retirement obligation
|
-
|
-
|
21,116
|
13,760
|
||||||||||||
Other provisions
|
1,464
|
385
|
59,802
|
44,048
|
||||||||||||
Tax losses and negative basis for social contribution carryforwards (d)
|
-
|
-
|
39,957
|
45,607
|
||||||||||||
Total
|
1,479
|
395
|
462,573
|
376,132
|
||||||||||||
Liabilities - Deferred income and social contribution taxes on:
|
||||||||||||||||
Revaluation of property, plant, and equipment
|
-
|
-
|
3,009
|
3,130
|
||||||||||||
Lease
|
-
|
-
|
4,948
|
5,640
|
||||||||||||
Provision for differences between cash and accrual basis
|
-
|
-
|
77,266
|
61,864
|
||||||||||||
Provision for goodwill/negative goodwill
|
-
|
-
|
11,183
|
3,963
|
||||||||||||
Business combination – fair value of assets
|
-
|
-
|
49,181
|
14,584
|
||||||||||||
Temporary differences of foreign subsidiaries
|
-
|
-
|
5,097
|
4,088
|
||||||||||||
Provision for post-employment benefit
|
-
|
-
|
-
|
5,911
|
||||||||||||
Other provisions
|
-
|
-
|
2,163
|
2,319
|
||||||||||||
Total
|
-
|
-
|
152,847
|
101,499
|
2014
|
2013
|
|||||||
Initial balance
|
274,633 | 384,407 | ||||||
Deferred IRPJ and CSLL recognized in income of the year
|
(21,745 | ) | (90,996 | ) | ||||
Deferred IRPJ and CSLL recognized in comprehensive income of the year
|
(863 | ) | (9,304 | ) | ||||
Deferred IRPJ and CSLL recognized in business combinations
|
56,408 | (8,365 | ) | |||||
Other
|
1,293 | (1,109 | ) | |||||
Final balance
|
309,726 | 274,633 |
Parent
|
Consolidated
|
|||||||
Up to 1 year
|
-
|
106,754
|
||||||
From 1 to 2 years
|
124
|
104,496
|
||||||
From 2 to 3 years
|
140
|
52,192
|
||||||
From 3 to 5 years
|
337
|
66,608
|
||||||
From 5 to 7 years
|
505
|
93,119
|
||||||
From 7 to 10 years
|
373
|
39,404
|
||||||
1,479
|
462,573
|
b.
|
Reconciliation of Income and Social Contribution Taxes
|
Parent
|
Consolidated
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Income before taxes and share of profit (loss) of subsidiaries, joint ventures, and associates
|
50,917
|
34,045
|
1,841,190
|
1,806,428
|
||||||||||||
Statutory tax rates - %
|
34
|
34
|
34
|
34
|
||||||||||||
Income and social contribution taxes at the statutory tax rates
|
(17,312)
|
(11,575)
|
(626,005)
|
(614,185)
|
||||||||||||
Adjustments to the statutory income and social contribution taxes:
|
||||||||||||||||
Nondeductible expenses (i)
|
(405)
|
(340)
|
(26,519)
|
(24,793)
|
||||||||||||
Nontaxable revenues (ii)
|
13
|
104
|
2,596
|
6,569
|
||||||||||||
Adjustment to estimated income (iii)
|
-
|
-
|
13,638
|
6,050
|
||||||||||||
Interest on equity (iv)
|
-
|
(59,617)
|
-
|
(218)
|
||||||||||||
Other adjustments
|
25
|
23
|
(603)
|
1,100
|
||||||||||||
Income and social contribution taxes before tax incentives
|
(17,679)
|
(71,405)
|
(636,893)
|
(625,477)
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
63,405
|
52,755
|
||||||||||||
Income and social contribution taxes in the income statement
|
(17,679)
|
(71,405)
|
(573,488)
|
(572,722)
|
||||||||||||
Current
|
(18,763)
|
(71,757)
|
(615,148)
|
(534,481)
|
||||||||||||
Deferred
|
1,084
|
352
|
(21,745)
|
(90,996)
|
||||||||||||
Tax incentives - SUDENE
|
-
|
-
|
63,405
|
52,755
|
||||||||||||
Effective IRPJ and CSLL rates - %
|
31.1
|
31.7
|
|
(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 provided by Brazilian corporate law which permits the distribution of 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)
|
2014
|
2013
|
|||||||
Rents
|
99,285
|
92,375
|
||||||
Deferred Stock Plan, net (see Note 8.c)
|
61,183
|
23,408
|
||||||
Insurance premiums
|
20,295
|
10,319
|
||||||
Software maintenance
|
6,790
|
3,900
|
||||||
Advertising and publicity
|
6,103
|
25,864
|
||||||
Purchases of meal and transportation tickets
|
1,559
|
1,541
|
||||||
Taxes and other prepaid expenses
|
3,281
|
5,575
|
||||||
198,496
|
162,982
|
|||||||
Current
|
67,268
|
65,177
|
||||||
Non-current
|
131,228
|
97,805
|
11.
|
Investments
|
a.
|
Subsidiaries and Joint-Venture (Parent Company)
|
2014
|
||||||||||||||||||||
Subsidiaries
|
Joint-venture | |||||||||||||||||||
Ultracargo -
Operações
Logísticas e
Participações
Ltda.
|
Oxiteno S.A.
Indústria e
Comércio
|
Ipiranga
Produtos de
Petróleo S.A.
|
Isa-Sul Administração e Participações Ltda.
|
Refinaria
de Petróleo
Riograndense
S.A.
|
||||||||||||||||
Number of shares or units held
|
11,839,764 | 35,102,127 | 224,467,228,244 | 995,696,000 | 5,078,888 | |||||||||||||||
Assets
|
1,168,896 | 3,546,989 | 10,668,027 | 995,028 | 263,527 | |||||||||||||||
Liabilities
|
84,003 | 526,423 | 8,654,065 | 11,524 | 191,018 | |||||||||||||||
Shareholders’ equity
|
1,084,893 | 3,020,625 | (*) | 2,013,962 | 983,504 | (*) | 72,509 | |||||||||||||
Net revenue from sales and services
|
- | 1,023,388 | 58,764,533 | 21,197 | 233,308 | |||||||||||||||
Net income (loss) for the year
|
99,990 | 240,457 | (*) | 881,131 | (16,410 | )(**) | (151 | ) | ||||||||||||
% of capital held
|
100 | 100 | 100 | 99 | 33 |
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 | |||||||||||
Net revenue from sales and services
|
- | 968,975 | 53,325,243 | 200,328 | ||||||||||||
Net income for the year
|
76,387 | 215,729 | (*) | 965,607 | 3,963 | |||||||||||
% 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 Cosmésticos S.A.
|
Isa-Sul Administração e Participação Ltda.
|
Total
|
Refinaria de Petróleo Riograndense S.A.
|
Total
|
|||||||||||||||||||||||||
Balance in 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
|
76,387 | 215,729 | 965,607 | - | - | 1,257,723 | 4,780 | (*) | 1,262,503 | |||||||||||||||||||||||
Dividends and interest on equity (gross)
|
- | (51,235 | ) | (560,942 | ) | - | - | (612,177 | ) | (1,788 | ) | (613,965 | ) | |||||||||||||||||||
Capital increase in cash
|
- | 350,000 | - | - | - | 350,000 | - | 350,000 | ||||||||||||||||||||||||
Capital decrease
|
- | - | (700,000 | ) | - | - | (700,000 | ) | - | (700,000 | ) | |||||||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
- | - | (139 | ) | - | - | (139 | ) | - | (139 | ) | |||||||||||||||||||||
Valuation adjustment of subsidiaries
|
61 | 3,106 | 14,876 | - | - | 18,043 | - | 18,043 | ||||||||||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
- | 25,455 | - | - | - | 25,455 | - | 25,455 | ||||||||||||||||||||||||
Balance in 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
|
99,990
|
240,457
|
881,131
|
2,523
|
(15,726)
|
1,208,375
|
(50)
|
1,208,325
|
||||||||||||||||||||||||
Dividends and interest on equity (gross)
|
(80,000)
|
(117,107)
|
(1,022,540)
|
-
|
-
|
(1,219,647)
|
-
|
(1,219,647)
|
||||||||||||||||||||||||
Extrafarma acquisition (see Note 3.a)
|
-
|
-
|
-
|
719,926
|
-
|
719,926
|
-
|
719,926
|
||||||||||||||||||||||||
Capital increase in cash
|
-
|
-
|
-
|
236,100
|
-
|
236,100
|
-
|
236,100
|
||||||||||||||||||||||||
Contingent liabilities – business combination Extrafarma (1)
|
-
|
-
|
-
|
3.654
|
-
|
3.654
|
-
|
3.654
|
||||||||||||||||||||||||
Realization of fair value of acquisition
|
-
|
-
|
-
|
(22,896)
|
-
|
(22,896)
|
-
|
(22,896)
|
||||||||||||||||||||||||
Tax liabilities on equity- method revaluation reserve
|
-
|
-
|
(32)
|
-
|
-
|
(32)
|
-
|
(32)
|
||||||||||||||||||||||||
Valuation adjustment of subsidiaries
|
(56)
|
(171)
|
499
|
-
|
74
|
346
|
1,375
|
1,721
|
||||||||||||||||||||||||
Translation adjustments of foreign-based subsidiaries
|
-
|
5,116
|
-
|
-
|
-
|
5,116
|
-
|
5,116
|
||||||||||||||||||||||||
Corporate Restructuring (see Note 3.b) (2)
|
-
|
-
|
-
|
(939,307)
|
995,696
|
56,389
|
-
|
56,389
|
||||||||||||||||||||||||
Balance in 2014
|
1,084,893
|
3,020,625
|
2,013,962
|
-
|
980,044
|
7,099,524
|
24,076
|
7,123,600
|
b.
|
Joint Ventures (Consolidated)
|
Movements in investments
|
||||||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
Total
|
|||||||||||||
Balance in 2012
|
5,714
|
19,759
|
2,736
|
28,209
|
||||||||||||
Capital increase
|
-
|
-
|
24,945
|
24,945
|
||||||||||||
Share of profit (loss) of joint ventures
|
1,302
|
4,780 (*)
|
(11,962)
|
(5,880)
|
||||||||||||
Dividends received
|
(1,100)
|
(1,788)
|
-
|
(2,888)
|
||||||||||||
Balance in 2013
|
5,916
|
22,751
|
15,719
|
44,386
|
||||||||||||
Capital increase
|
-
|
-
|
28,500
|
28,500
|
||||||||||||
Valuation adjustments
|
-
|
1,375
|
-
|
1,375
|
||||||||||||
Share of profit (loss) of joint ventures
|
181
|
(50)
|
(18,747)
|
(18,616)
|
||||||||||||
Dividends received
|
(1,137)
|
-
|
-
|
(1,137)
|
||||||||||||
Balance in 2014
|
4,960
|
24,076
|
25,472
|
54,508
|
2014
|
||||||||||||
Uniăo Vopak
|
RPR
|
ConectCar
|
||||||||||
Current assets
|
2,762
|
160,789
|
38,852
|
|||||||||
Non-current assets
|
8,066
|
102,738
|
53,236
|
|||||||||
Current liabilities
|
908
|
101,083
|
41,143
|
|||||||||
Non-current liabilities
|
-
|
89,935
|
-
|
|||||||||
Shareholders’ equity
|
9,920
|
72,509
|
50,945
|
|||||||||
Net revenue from sales and services
|
10,490
|
233,308
|
9,981
|
|||||||||
Costs and operating expenses
|
(10,114)
|
(232,634)
|
(66,797)
|
|||||||||
Net financial income and income and social contribution taxes
|
(14)
|
(825)
|
19,323
|
|||||||||
Net income (loss)
|
362
|
(151)
|
(37,493)
|
|||||||||
Number of shares or units held
|
29,995
|
5,078,888
|
57,500,000
|
|||||||||
% of capital held
|
50
|
33
|
50
|
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 | ||||||||
Net revenue from sales and services
|
12,632 | 200,328 | 4,146 | ||||||||
Costs and operating expenses
|
(8,954 | ) | (191,860 | ) | (40,319 | ) | |||||
Net financial income and income and social contribution taxes
|
(1,074 | ) | (4,505 | ) | 12,248 | ||||||
Net income (loss)
|
2,604 | 3,963 | (23,925 | ) | |||||||
Number of shares or units held
|
29,995 | 5,078,888 | 50,000,000 | ||||||||
% 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.
|
Metalúrgica
Plus S.A.
|
Total
|
||||||||||||||||
Balance in 2012
|
7,014 | 2,020 | 3,636 | - | 12,670 | |||||||||||||||
Capital reduction
|
(1,500 | ) | - | - | - | (1,500 | ) | |||||||||||||
Share of profit (loss) of associates
|
764 | 124 | (1 | ) | - | 887 | ||||||||||||||
Dividends received
|
(316 | ) | - | - | - | (316 | ) | |||||||||||||
Balance in 2013
|
5,962 | 2,144 | 3,635 | - | 11,741 | |||||||||||||||
Share of profit of associates
|
975 | 946 | 41 | 165 | 2,127 | |||||||||||||||
Dividends received
|
(725 | ) | - | - | - | (725 | ) | |||||||||||||
Balance in 2014
|
6,212 | 3,090 | 3,676 | 165 | 13,143 |
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
|
5,832
|
12,434
|
103
|
923
|
231
|
|||||||||||||||
Non-current assets
|
19,978
|
77,199
|
10,358
|
1,682
|
2,830
|
|||||||||||||||
Current liabilities
|
632
|
2,771
|
-
|
403
|
80
|
|||||||||||||||
Non-current liabilities
|
332
|
74,502
|
3,109
|
1,708
|
3,144
|
|||||||||||||||
Shareholders’ equity
|
24,846
|
12,360
|
7,352
|
494
|
(163)
|
|||||||||||||||
Net revenue from sales and services
|
8,525
|
32,972
|
-
|
-
|
-
|
|||||||||||||||
Costs, operating expenses, and income
|
(4,543)
|
(27,174)
|
(45)
|
344
|
442
|
|||||||||||||||
Net financial income and income and social contribution taxes
|
(84)
|
(2,013)
|
127
|
990
|
(13)
|
|||||||||||||||
Net income for the year
|
3,898
|
3,785
|
82
|
1,334
|
429
|
|||||||||||||||
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
|
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) |
Net revenue from sales and services
|
6,794
|
31,458
|
-
|
-
|
-
|
|||||||||||||||
Costs, operating expenses, and income
|
(3,665)
|
(30,629)
|
(30)
|
(159)
|
276
|
|||||||||||||||
Net financial income and income and social contribution taxes
|
(74)
|
(335)
|
28
|
1
|
12
|
|||||||||||||||
Net income (loss) for the year
|
3,055
|
494
|
(2)
|
(158)
|
288
|
|||||||||||||||
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 2013
|
Additions
|
Depreciation
|
Transfer
|
Write-offs and disposals
|
Opening balance of Extrafarma (1)
|
Effect of foreign currency exchange rate variation
|
Balance
in 2014
|
||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||
Land
|
-
|
458,619
|
6,586
|
-
|
16,126
|
(6,668)
|
-
|
1,444
|
476,107
|
|||||||||||||||||||||||
Buildings
|
30
|
1,219,746
|
8,781
|
-
|
53,395
|
(11,189)
|
-
|
4,995
|
1,275,728
|
|||||||||||||||||||||||
Leasehold improvements
|
11
|
549,841
|
9,104
|
-
|
51,047
|
(1,634)
|
23,023
|
(39)
|
631,342
|
|||||||||||||||||||||||
Machinery and equipment
|
13
|
3,745,901
|
81,454
|
-
|
77,810
|
(6,957)
|
6,365
|
4,902
|
3,909,475
|
|||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,939,720
|
103,387
|
-
|
76,431
|
(22,975)
|
-
|
-
|
2,096,563
|
|||||||||||||||||||||||
LPG tanks and bottles
|
12
|
460,596
|
85,958
|
-
|
-
|
(51,863)
|
-
|
-
|
494,691
|
|||||||||||||||||||||||
Vehicles
|
8
|
213,635
|
25,207
|
-
|
18,642
|
(18,668)
|
5,554
|
97
|
244,467
|
|||||||||||||||||||||||
Furniture and utensils
|
9
|
126,758
|
13,094
|
-
|
2,116
|
(1,030)
|
14,923
|
254
|
156,115
|
|||||||||||||||||||||||
Construction in progress
|
-
|
302,076
|
328,034
|
-
|
(266,699)
|
(1,150)
|
6,752
|
3,961
|
372,974
|
|||||||||||||||||||||||
Advances to suppliers
|
-
|
27,558
|
26,320
|
-
|
(32,100)
|
(2,251)
|
-
|
-
|
19,527
|
|||||||||||||||||||||||
Imports in progress
|
-
|
130
|
1,723
|
-
|
(1,690)
|
-
|
-
|
(104)
|
59
|
|||||||||||||||||||||||
IT equipment
|
5
|
206,286
|
25,830
|
-
|
714
|
(1,556)
|
8,683
|
(27)
|
239,930
|
|||||||||||||||||||||||
9,250,866
|
715,478
|
-
|
(4,208)
|
(125,941)
|
65,300
|
15,483
|
9,916,978
|
|||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||
Buildings
|
(533,776
|
)
|
-
|
(37,671)
|
(26)
|
6,171
|
-
|
(6)
|
(565,308)
|
|||||||||||||||||||||||
Leasehold improvements
|
(269,598)
|
-
|
(40,367)
|
(280)
|
1,146
|
(4,585)
|
37
|
(313,647)
|
||||||||||||||||||||||||
Machinery and equipment
|
(1,939,238
|
)
|
-
|
(226,811)
|
312
|
5,875
|
(1,756)
|
3,228
|
(2,158,390)
|
|||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(1,066,425
|
)
|
-
|
(115,095)
|
2
|
17,444
|
-
|
-
|
(1,164,074)
|
|||||||||||||||||||||||
LPG tanks and bottles
|
(221,321
|
)
|
-
|
(29,653)
|
-
|
19,973
|
-
|
-
|
(231,001)
|
|||||||||||||||||||||||
Vehicles
|
(87,860
|
)
|
-
|
(12,509)
|
-
|
12,922
|
(2,503)
|
(54)
|
(90,004)
|
|||||||||||||||||||||||
Furniture and utensils
|
(93,246
|
)
|
-
|
(9,449)
|
(3)
|
902
|
(3,624)
|
(63)
|
(105,483)
|
|||||||||||||||||||||||
IT equipment
|
(173,942
|
)
|
-
|
(13,206)
|
(37)
|
1,417
|
(3,994)
|
(97)
|
(189,859)
|
|||||||||||||||||||||||
(4,385,406
|
)
|
-
|
(484,761)
|
(32)
|
65,850
|
(16,462)
|
3,045
|
(4,817,766)
|
||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||
Land
|
(197
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(197)
|
|||||||||||||||||||||||
Leasehold improvements
|
-
|
(459)
|
-
|
-
|
-
|
-
|
(3)
|
(462)
|
||||||||||||||||||||||||
Machinery and equipment
|
(5,027
|
)
|
(1,451)
|
-
|
-
|
592
|
-
|
(9)
|
(5,895)
|
|||||||||||||||||||||||
IT equipment
|
(6
|
)
|
(677)
|
-
|
-
|
-
|
-
|
-
|
(683)
|
|||||||||||||||||||||||
Furniture and utensils
|
(5
|
)
|
-
|
-
|
-
|
1
|
-
|
-
|
(4)
|
|||||||||||||||||||||||
(5,235
|
)
|
(2,587)
|
-
|
-
|
593
|
-
|
(12)
|
(7,241)
|
||||||||||||||||||||||||
Net amount
|
4,860,225
|
712,891
|
(484,761)
|
(4,240)
|
(59,498)
|
48,838
|
18,516
|
5,091,971
|
Weighted average useful life (years)
|
Balance
in 2012
|
Additions
|
Depreciation
|
Transfer
|
Write-offs
|
Opening balance of Oxiteno Uruguay (2)
|
Effect of foreign currency exchange rate variation
|
Balance
in 2013
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Land
|
-
|
403,563
|
3,883
|
-
|
53,725
|
(12,036)
|
6,881
|
2,603
|
458,619
|
|||||||||||||||||||||||||||
Buildings
|
29
|
1,152,647
|
6,973
|
-
|
66,744
|
(17,538)
|
(279
|
)
|
11,199
|
1,219,746
|
||||||||||||||||||||||||||
Leasehold improvements
|
12
|
507,548
|
5,663
|
-
|
37,669
|
(1,097)
|
-
|
58
|
549,841
|
|||||||||||||||||||||||||||
Machinery and equipment
|
12
|
3,465,698
|
78,304
|
-
|
126,864
|
(3,755)
|
18,048
|
60,742
|
3,745,901
|
|||||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
14
|
1,816,791
|
90,621
|
-
|
42,059
|
(19,010)
|
-
|
9,259
|
1,939,720
|
|||||||||||||||||||||||||||
LPG tanks and bottles
|
12
|
441,006
|
73,053
|
-
|
(30)
|
(53,433)
|
-
|
-
|
460,596
|
|||||||||||||||||||||||||||
Vehicles
|
10
|
198,674
|
17,415
|
-
|
12,948
|
(15,517)
|
156
|
(41)
|
213,635
|
|||||||||||||||||||||||||||
Furniture and utensils
|
8
|
117,296
|
4,912
|
-
|
2,554
|
(183)
|
-
|
2,179
|
126,758
|
|||||||||||||||||||||||||||
Construction in progress
|
-
|
294,328
|
306,870
|
-
|
(293,931)
|
(2,295)
|
-
|
(2,896)
|
302,076
|
|||||||||||||||||||||||||||
Advances to suppliers
|
-
|
12,881
|
67,824
|
-
|
(53,147)
|
-
|
-
|
-
|
27,558
|
|||||||||||||||||||||||||||
Imports in progress
|
-
|
174
|
240
|
-
|
(145)
|
-
|
-
|
(139)
|
130
|
|||||||||||||||||||||||||||
IT equipment
|
5
|
197,881
|
13,007
|
-
|
973
|
(5,846)
|
-
|
271
|
206,286
|
|||||||||||||||||||||||||||
8,608,487
|
668,765
|
-
|
(3,717)
|
(130,710)
|
24,806
|
83,235
|
9,250,866
|
|||||||||||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||||||||||
Buildings
|
(496,449
|
)
|
-
|
(38,652
|
)
|
(923)
|
8,631
|
-
|
(6,383)
|
(533,776
|
)
|
|||||||||||||||||||||||||
Leasehold improvements
|
(237,447
|
)
|
-
|
(33,111
|
)
|
(19)
|
754
|
-
|
225
|
(269,598
|
)
|
|||||||||||||||||||||||||
Machinery and equipment
|
(1,673,635
|
)
|
-
|
(219,443
|
)
|
867
|
2,337
|
-
|
(49,364)
|
(1,939,238
|
)
|
|||||||||||||||||||||||||
Automotive fuel/lubricant distribution equipment and facilities
|
(972,014
|
)
|
-
|
(105,921
|
)
|
2
|
11,508
|
-
|
-
|
(1,066,425
|
)
|
|||||||||||||||||||||||||
LPG tanks and bottles
|
(216,707
|
)
|
-
|
(28,133
|
)
|
28
|
23,491
|
-
|
-
|
(221,321
|
)
|
|||||||||||||||||||||||||
Vehicles
|
(89,221
|
)
|
-
|
(9,287
|
)
|
-
|
10,719
|
-
|
(71)
|
(87,860
|
)
|
|||||||||||||||||||||||||
Furniture and utensils
|
(83,447
|
)
|
-
|
(8,160
|
)
|
1
|
144
|
-
|
(1,784)
|
(93,246
|
)
|
|||||||||||||||||||||||||
IT equipment
|
(166,721
|
)
|
-
|
(12,145
|
)
|
1
|
4,973
|
-
|
(50)
|
(173,942
|
)
|
|||||||||||||||||||||||||
(3,935,641
|
)
|
-
|
(454,852
|
)
|
(43)
|
62,557
|
-
|
(57,427)
|
(4,385,406
|
)
|
||||||||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||||||
Land
|
(197
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(197
|
)
|
||||||||||||||||||||||||||
Machinery and equipment
|
(5,616
|
)
|
(155
|
)
|
-
|
-
|
744
|
-
|
-
|
(5,027
|
)
|
|||||||||||||||||||||||||
IT equipment
|
(3
|
)
|
(6
|
)
|
-
|
-
|
3
|
-
|
-
|
(6
|
)
|
|||||||||||||||||||||||||
Vehicles
|
-
|
(106
|
)
|
-
|
-
|
106
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Furniture and utensils
|
(10
|
)
|
-
|
-
|
-
|
5
|
-
|
-
|
(5
|
)
|
||||||||||||||||||||||||||
(5,826
|
)
|
(267
|
)
|
-
|
-
|
858
|
-
|
-
|
(5,235
|
)
|
||||||||||||||||||||||||||
Net amount
|
4,667,020
|
668,498
|
(454,852
|
)
|
(3,760)
|
(67,295)
|
24,806
|
25,808
|
4,860,225
|
(2)
|
For further information about the Oxiteno Uruguay acquisition, see Note 3.a) of the 2013 Financial Statements filed at the CVM on February 19, 2014.
|
13.
|
Intangible Assets (Consolidated)
|
Weighted average useful life (years)
|
Balance in 2013
|
Additions
|
Amortization
|
Transfer
|
Write-offs and disposals
|
Opening balance of Extrafarma (1)
|
Effect of foreign currency exchange rate variation
|
Balance in 2014
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Goodwill (i)
|
- | 794,626 | - | - | - | - | 661,553 | - | 1,456,179 | |||||||||||||||||||||||||||
Software (ii)
|
5 | 353,637 | 73,994 | - | 16,379 | (456 | ) | 7,817 | 565 | 451,936 | ||||||||||||||||||||||||||
Technology (iii)
|
5 | 32,436 | 181 | - | - | - | - | - | 32,617 | |||||||||||||||||||||||||||
Commercial property rights (iv)
|
11 | 16,334 | 1,838 | - | - | - | 13,709 | - | 31,881 | |||||||||||||||||||||||||||
Distribution rights (v)
|
4 | 2,213,573 | 532,461 | - | (190 | ) | (205 | ) | 17,346 | - | 2,762,985 | |||||||||||||||||||||||||
Brands (vi)
|
- | 29,048 | - | - | - | - | 72,523 | 3,887 | 105,458 | |||||||||||||||||||||||||||
Others (vii)
|
9 | 16,475 | 407 | - | (10,294 | ) | - | 31,953 | 65 | 38,606 | ||||||||||||||||||||||||||
3,456,129 | 608,881 | - | 5,895 | (661 | ) | 804,901 | 4,517 | 4,879,662 |
Accumulated amortization:
|
||||||||||||||||||||||||||||||||
Software
|
(261,693 | ) | - | (36,780 | ) | (3,922 | ) | 455 | (1,416 | ) | (424 | ) | (303,780 | ) | ||||||||||||||||||
Technology
|
(27,690 | ) | - | (1,782 | ) | - | - | - | 1 | (29,471 | ) | |||||||||||||||||||||
Commercial property rights
|
(5,515 | ) | - | (2,742 | ) | 8 | - | (6,296 | ) | - | (14,545 | ) | ||||||||||||||||||||
Distribution rights
|
(992,022 | ) | - | (367,681 | ) | (6,536 | ) | 111 | - | - | (1,366,128 | ) | ||||||||||||||||||||
Others
|
(454 | ) | - | (7,164 | ) | - | - | - | (7 | ) | (7,625 | ) | ||||||||||||||||||||
(1,287,374 | ) | - | (416,149 | ) | (10,450 | ) | 566 | (7,712 | ) | (430 | ) | (1,721,549 | ) | |||||||||||||||||||
Net amount
|
2,168,755 | 608,881 | (416,149 | ) | (4,555 | ) | (95 | ) | 797,189 | 4,087 | 3,158,113 |
Weighted average useful life (years)
|
Balance in 2012
|
Additions
|
Amortization
|
Transfer
|
Write-offs
|
Opening balance of Oxiteno Uruguay (2)
|
Effect of foreign currency exchange rate variation
|
Balance in 2013
|
||||||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||||||||||
Goodwill (i)
|
- | 804,697 | - | - | - | - | (10,071 | ) | - | 794,626 | ||||||||||||||||||||||||||
Software (ii)
|
5 | 324,881 | 36,457 | - | (9,778 | ) | (697 | ) | - | 2,774 | 353,637 | |||||||||||||||||||||||||
Technology (iii)
|
5 | 32,257 | 179 | - | - | - | - | - | 32,436 | |||||||||||||||||||||||||||
Commercial property rights (iv)
|
30 | 16,334 | - | - | - | - | - | - | 16,334 | |||||||||||||||||||||||||||
Distribution rights (v)
|
5 | 1,706,335 | 505,373 | - | - | - | 1,865 | - | 2,213,573 | |||||||||||||||||||||||||||
Brands (vi)
|
- | 25,339 | - | - | - | - |
-
|
3,709 | 29,048 | |||||||||||||||||||||||||||
Others
|
9 | 4,483 | 927 | - | 11,231 | (155 | ) | - | (11 | ) | 16,475 | |||||||||||||||||||||||||
2,914,326 | 542,936 | - | 1,453 | (852 | ) | (8,206 | ) | 6,472 | 3,456,129 | |||||||||||||||||||||||||||
Accumulated amortization:
|
Software
|
(233,520 | ) | - | (32,472 | ) | 3,698 | 693 | - | (92 | ) | (261,693 | ) | ||||||||||||||||||||
Technology
|
(22,717 | ) | - | (4,973 | ) | - | - | - | - | (27,690 | ) | |||||||||||||||||||||
Commercial property rights
|
(4,966 | ) | - | (549 | ) | - | - | - | - | (5,515 | ) | |||||||||||||||||||||
Distribution rights
|
(687,381 | ) | - | (302,787 | ) | (1,854 | ) | - | - | - | (992,022 | ) | ||||||||||||||||||||
Others
|
(442 | ) | - | (50 | ) | - | 43 | - | (5 | ) | (454 | ) | ||||||||||||||||||||
(1,949,026 | ) | - | (340,831 | ) | 1,844 | 736 | - | (97 | ) | (1,287,374 | ) | |||||||||||||||||||||
Provision for losses:
|
||||||||||||||||||||||||||||||||
Software
|
(4 | ) | - | - | - | 4 | - | - | - | |||||||||||||||||||||||
(4 | ) | - | - | - | 4 | - | - | - | ||||||||||||||||||||||||
Net amount
|
1,965,296 | 542,936 | (340,831 | ) | 3,297 | (112 | ) | (8,206 | ) | 6,375 | 2,168,755 |
(2)
|
For further information about the Oxiteno Uruguay acquisition, see Note 3.a) of the 2013Financial Statements filed at the CVM on February 19, 2014.
|
Segment
|
2014
|
2013
|
|||||||
Goodwill on the acquisition of:
|
|||||||||
Extrafarma (*)
|
Extrafarma
|
661,553
|
-
|
||||||
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
|
|||||||
1,456,179
|
794,626
|
•
|
Subsidiary Tequimar has 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 from August 2002 to July 2042.
|
•
|
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 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.
|
2014
|
2013
|
|||||||
Inventories and cost of products and services sold
|
8,916
|
11,534
|
||||||
Selling and marketing
|
370,828
|
298,786
|
||||||
General and administrative
|
36,405
|
30,511
|
||||||
416,149
|
340,831
|
14
|
Loans, Debentures, and Finance Leases (Consolidated)
|
a.
|
Composition
|
Description
|
2014
|
2013
|
Index/Currency
|
Weighted average financial charges 2014 - % p.a.
|
Maturity
|
|||||
Foreign currency – denominated loans:
|
||||||||||
Notes in the foreign market (b)
|
664,078
|
584,521
|
US$
|
+7.3
|
2015
|
|||||
Foreign loan (c.1 and c.3) (*)
|
603,002
|
187,340
|
US$ + LIBOR (i)
|
+0.6
|
2015 to 2017
|
|||||
Advances on foreign exchange contracts
|
184,057
|
136,753
|
US$
|
+1.1
|
< 344 days
|
|||||
Foreign loan (c.2)
|
158,039
|
140,341
|
US$ + LIBOR (i)
|
+1.0
|
2017
|
|||||
Financial institutions (e)
|
113,873
|
95,792
|
US$
|
+2.9
|
2015 to 2017
|
|||||
Financial institutions (e)
|
53,254
|
46,740
|
US$ + LIBOR (i)
|
+2.0
|
2016 to 2017
|
|||||
BNDES (d)
|
33,160
|
46,623
|
US$
|
+6.0
|
2015 to 2020
|
|||||
Financial institutions (e)
|
32,343
|
31,241
|
MX$ + TIIE (ii)
|
+1.0
|
2015 to 2016
|
|||||
Foreign currency advances delivered
|
25,409
|
25,511
|
US$
|
+0.8
|
< 55 days
|
|||||
Subtotal
|
1,867,215
|
1,294,862
|
||||||||
Brazilian Reais – denominated loans:
|
||||||||||
Banco do Brasil – floating rate (f)
|
2,873,622
|
2,402,553
|
CDI
|
104.6
|
2015 to 2019
|
|||||
Debentures - 1st public issuance IPP (g.2 and g.3)
|
1,409,540
|
606,929
|
CDI
|
107.9
|
2017 to 2018
|
|||||
Debentures - 4th issuance (g.1)
|
874,312
|
852,483
|
CDI
|
108.3
|
2015
|
|||||
BNDES (d)
|
530,983
|
633,829
|
TJLP (iii)
|
+2.6
|
2015 to 2021
|
|||||
Banco do Brasil – fixed rate (f) (*)
|
503,898
|
905,947
|
R$
|
+12.1
|
2015
|
|||||
Banco do Nordeste do Brasil
|
85,068
|
104,072
|
R$
|
+8.5 (v)
|
2015 to 2021
|
|||||
FINEP
|
74,774
|
38,845
|
R$
|
+4.0
|
2015 to 2021
|
|||||
BNDES (d)
|
62,581
|
47,428
|
R$
|
+4.6
|
2015 to 2022
|
|||||
Finance leases (j)
|
45,883
|
44,338
|
IGP-M (iv)
|
+5.6
|
2015 to 2031
|
|||||
Export Credit Note (h) (*)
|
25,744
|
24,994
|
R$
|
+8.0
|
2016
|
|||||
FINEP
|
9,078
|
6,718
|
TJLP (iii)
|
-1.3
|
2015 to 2023
|
|||||
Working capital loans Extrafarma – fixed rate (i)
|
3,445
|
-
|
R$
|
+10.4
|
2015 to 2016
|
|||||
Fixed finance leases (j)
|
686
|
53
|
R$
|
+15.6
|
2015 to 2017
|
|||||
FINAME
|
484
|
-
|
TJLP
|
+5.6
|
2015 to 2022
|
|||||
Floating finance leases (j)
|
475
|
-
|
CDI
|
+2.8
|
2015 to 2017
|
|||||
Subtotal
|
6,500,573
|
5,668,189
|
||||||||
Currency and interest rate hedging instruments
|
7,424
|
6,575
|
||||||||
Total
|
8,375,212
|
6,969,626
|
||||||||
Current
|
3,442,364
|
1,829,989
|
||||||||
Non-current
|
4,932,848
|
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 December 31, 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 December 31, 2014, the FNE interest rate was 10% p.a. FNE grants a discount of 15% over the interest rate for timely payments.
|
2014
|
2013
|
|||||||
From 1 to 2 years
|
571,991
|
2,831,799
|
||||||
From 2 to 3 years
|
2,390,747
|
493,356
|
||||||
From 3 to 4 years
|
894,301
|
797,605
|
||||||
From 4 to 5 years
|
1,006,869
|
68,640
|
||||||
More than 5 years
|
68,940
|
948,237
|
||||||
4,932,848
|
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
|
2014
|
|||
Feb/15
|
397,094
|
|||
May/15
|
738,321
|
|||
Feb/16
|
198,547
|
|||
May/16
|
117,212
|
|||
Jan/17
|
1,005,842
|
|||
May/19
|
920,504
|
|||
Total
|
3,377,520
|
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
|
2014
|
||||||||||||||||||
LPG
bottling facilities
|
IT
equipment
|
Vehicles
|
Furniture,
machinery and
equipment
|
Total
|
||||||||||||||
Equipment and intangible assets, net of depreciation and amortization
|
24,720
|
883
|
1,483
|
1,283
|
28,369
|
|||||||||||||
Financing (present value)
|
45,883
|
874
|
163
|
124
|
47,044
|
|||||||||||||
Current
|
1,950
|
515
|
145
|
124
|
2,734
|
|||||||||||||
Non-current
|
43,933
|
359
|
18
|
-
|
44,310
|
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
|
2014
|
|||||||||||||||||||
LPG
bottling facilities
|
IT
equipment
|
Vehicles
|
Furniture and utensils
|
Total
|
|||||||||||||||
Up to 1 year
|
4,238
|
566
|
155
|
123
|
5,082
|
||||||||||||||
From 1 to 2 years
|
4,238
|
288
|
18
|
-
|
4,544
|
||||||||||||||
From 2 to 3 years
|
4,238
|
155
|
-
|
-
|
4,393
|
||||||||||||||
From 3 to 4 years
|
4,238
|
-
|
-
|
-
|
4,238
|
||||||||||||||
From 4 to 5 years
|
4,238
|
-
|
-
|
-
|
4,238
|
||||||||||||||
More than 5 years
|
48,024
|
-
|
-
|
-
|
48,024
|
||||||||||||||
Total
|
69,214
|
1,009
|
173
|
123
|
70,519
|
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 in 2013
|
Incurred cost
|
Amortization
|
Balance in
2014
|
||||||||||||||||
Banco do Brasil (f)
|
0.4
|
19,797
|
-
|
(5,323)
|
14,474
|
|||||||||||||||
Foreign Loans (c)
|
0.3
|
504
|
3,140
|
(628)
|
3,016
|
|||||||||||||||
Debentures (g)
|
0.2
|
4,730
|
1,422
|
(3,995)
|
2,157
|
|||||||||||||||
Notes in the foreign market (b)
|
0.2
|
2,309
|
-
|
(1,000)
|
1,309
|
|||||||||||||||
Other
|
0.1
|
412
|
30
|
(124)
|
318
|
|||||||||||||||
Total
|
27,752
|
4,592
|
(11,070)
|
21,274
|
Effective rate of transaction costs (% p.a.)
|
Balance in 2012
|
Incurred cost
|
Amortization
|
Balance in
2013
|
||||||||||||||||
Banco do Brasil (f)
|
0.4
|
13,315
|
16,212
|
(9,730)
|
19,797
|
|||||||||||||||
Debentures (g)
|
0.4
|
8,116
|
-
|
(3,386)
|
4,730
|
|||||||||||||||
Notes in the foreign market (b)
|
0.2
|
3,021
|
-
|
(712)
|
2,309
|
|||||||||||||||
Other
|
0.2
|
1,435
|
-
|
(519)
|
916
|
|||||||||||||||
Total
|
25,887
|
16,212
|
(14,347)
|
27,752
|
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)
|
3,086 | 2,690 | 3,219 | 3,844 | 1,635 | - | 14,474 | |||||||||||||||||||||
Foreign Loans (c)
|
1,352 | 1,188 | 476 | - | - | - | 3,016 | |||||||||||||||||||||
Debentures (g)
|
1,109 | 337 | 366 | 345 | - | - | 2,157 | |||||||||||||||||||||
Notes in the foreign market (b)
|
1,309 | - | - | - | - | - | 1,309 | |||||||||||||||||||||
Other
|
108 | 109 | 93 | 4 | 3 | 1 | 318 | |||||||||||||||||||||
Total
|
6,964 | 4,324 | 4,154 | 4,193 | 1,638 | 1 | 21,274 |
l.
|
Guarantees
|
15
|
Trade Payables (Consolidated)
|
2014
|
2013
|
|||||||
Domestic suppliers
|
1,196,876
|
907,138
|
||||||
Foreign suppliers
|
82,626
|
61,812
|
||||||
1,279,502
|
968,950
|
16
|
Salaries and Related Charges (Consolidated)
|
2014
|
2013
|
|||||||
Provisions on payroll
|
128,181
|
111,831
|
||||||
Profit sharing, bonus and premium
|
108,632
|
142,120
|
||||||
Social charges
|
44,747
|
31,059
|
||||||
Salaries and related payments
|
10,904
|
11,000
|
||||||
Benefits
|
1,617
|
1,303
|
||||||
Others
|
498
|
341
|
||||||
294,579
|
297,654
|
17
|
Taxes Payable (Consolidated)
|
2014
|
2013
|
|||||||
ICMS
|
93,761
|
75,883
|
||||||
Value-Added Tax (IVA) of subsidiaries Oxiteno Mexico,
Oxiteno Andina and Oxiteno Uruguay
|
14,822
|
11,445
|
||||||
PIS and COFINS
|
11,922
|
9,128
|
||||||
ISS
|
6,304
|
5,656
|
||||||
IPI
|
3,858
|
4,304
|
||||||
National Institute of Social Security (INSS)
|
2,991
|
3,998
|
||||||
Income Tax Withholding (IRRF)
|
2,267
|
1,659
|
||||||
Others
|
2,910
|
4,249
|
||||||
138,835
|
116,322
|
18
|
Provision for Asset Retirement Obligation – Fuel Tanks (Consolidated)
|
Balance in 2012
|
70,411
|
|||
Additions (new tanks)
|
715
|
|||
Expense with tanks removed
|
(5,435
|
)
|
||
Accretion expense
|
3,970
|
|||
Balance in 2013
|
69,661
|
|||
Additions (new tanks)
|
709
|
|||
Expense with tanks removed
|
(4,026)
|
|||
Accretion expense
|
4,458
|
|||
Balance in 2014
|
70,802
|
|||
Current
|
4,598
|
|||
Non-current
|
66,204
|
19
|
Deferred Revenue (Consolidated)
|
2014
|
2013
|
|||||||
‘am/pm’ and Jet Oil franchising upfront fee
|
14,785
|
14,049
|
||||||
Loyalty program “Km de Vantagens”
|
10,025
|
12,816
|
||||||
Loyalty program “Club Extra”
|
6,349
|
-
|
||||||
31,159
|
26,865
|
|||||||
Current
|
23,450
|
17,731
|
||||||
Non-current
|
7,709
|
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 (losses) of post-employment benefits
|
Total
|
Cumulative translation adjustment
|
|||||||||||||
Balance in 2012
|
23 | (12,638 | ) | (12,615 | ) | 12,621 | ||||||||||
Translation of foreign subsidiaries, including the exchange rate effect of hedge of investments
|
- | - | - | 25,455 | ||||||||||||
Changes in fair value
|
(18 | ) | - | (18 | ) | - | ||||||||||
Actuarial gain of post-employment benefits
|
- | 27,365 | 27,365 | - | ||||||||||||
Income and social contribution taxes on actuarial gains
|
- | (9,304 | ) | (9,304 | ) | - | ||||||||||
Balance in 2013
|
5 | 5,423 | 5,428 | 38,076 | ||||||||||||
Translation of foreign subsidiaries, including the exchange rate effect of hedge of investments
|
- | - | - | 5,116 | ||||||||||||
Changes in fair value
|
46 | - | 46 | - | ||||||||||||
Actuarial gain of post-employment benefits
|
- | 2,538 | 2,538 | - | ||||||||||||
Income and social contribution taxes on actuarial gains
|
- | (863 | ) | (863 | ) | - | ||||||||||
Balance in 2014
|
51 | 7,098 | 7,149 | 43,192 | ||||||||||||
g.
|
Dividends
|
2014
|
||||
Net income for the year attributable to shareholders of Ultrapar
|
1,241,563 | |||
Legal reserve
|
(62,078 | ) | ||
Net income for the year after legal reserve
|
1,179,485 | |||
Minimum mandatory dividends
|
589,742 | |||
Interim dividends paid (R$ 0.71 per share)
|
(389,554 | ) | ||
Mandatory dividends payable – Current liabilities
|
200,188 | |||
Additional dividends to the minimum mandatory dividends –
shareholders’ equity
|
188,976 | |||
Dividends payable (R$ 0.71 per share)
|
389,164 | |||
Statutory investments reserve
|
400,767 |
21
|
Segment Information
|
2014
|
2013
|
|||||||
Net revenue from sales and services:
|
||||||||
Ultragaz
|
4,091,273
|
3,982,300
|
||||||
Ipiranga
|
58,830,055
|
53,384,116
|
||||||
Oxiteno
|
3,413,620
|
3,277,839
|
||||||
Ultracargo
|
346,477
|
332,070
|
||||||
Extrafarma (1)
|
1,101,310
|
-
|
||||||
Others (2)
|
40,005
|
37,146
|
||||||
Intersegment sales
|
(86,442)
|
(73,225)
|
||||||
Total
|
67,736,298
|
60,940,246
|
||||||
Intersegment sales:
|
||||||||
Ultragaz
|
3,222
|
1,300
|
||||||
Ipiranga
|
-
|
-
|
||||||
Oxiteno
|
1,459
|
871
|
||||||
Ultracargo
|
41,998
|
33,940
|
||||||
Extrafarma (1)
|
-
|
-
|
||||||
Others (2)
|
39,763
|
37,114
|
||||||
Total
|
86,442
|
73,225
|
||||||
Net revenue from sales and services, excluding intersegment sales:
|
||||||||
Ultragaz
|
4,088,051
|
3,981,000
|
||||||
Ipiranga
|
58,830,055
|
53,384,116
|
||||||
Oxiteno
|
3,412,161
|
3,276,968
|
||||||
Ultracargo
|
304,479
|
298,130
|
||||||
Extrafarma (1)
|
1,101,310
|
-
|
||||||
Others (2)
|
242
|
32
|
||||||
Total
|
67,736,298
|
60,940,246
|
2014
|
2013
|
|||||||
Operating income:
|
||||||||
Ultragaz
|
168,964 | 147,034 | ||||||
Ipiranga
|
1,700,879 | 1,574,677 | ||||||
Oxiteno
|
264,246 | 308,589 | ||||||
Ultracargo
|
117,339 | 108,865 | ||||||
Extrafarma (1)
|
16,946 | - | ||||||
Others (2)
|
18,223 | 4,868 | ||||||
Total
|
2,286,597 | 2,144,033 | ||||||
Share of profit of joint-ventures and associates:
|
||||||||
Ultragaz
|
165 | - | ||||||
Ipiranga
|
(17,772 | ) | (11,198 | ) | ||||
Oxiteno
|
987 | 123 | ||||||
Ultracargo
|
181 | 1,302 | ||||||
Others (2)
|
(50 | ) | 4,780 | |||||
Total
|
(16,489 | ) | (4,993 | ) | ||||
Financial income
|
366,009 | 240,562 | ||||||
Financial expenses
|
(811,416 | ) | (578,167 | ) | ||||
Income before income and social contribution taxes
|
1,824,701 | 1,801,435 |
Additions to property, plant, and equipment and intangible assets:
|
|||||||||
Ultragaz
|
214,305 | 179,862 | |||||||
Ipiranga
|
880,502 | 836,176 | |||||||
Oxiteno
|
115,986 | 141,122 | |||||||
Ultracargo
|
28,565 | 38,905 | |||||||
Extrafarma (1)
|
57,188 | - | |||||||
Others (2)
|
27,813 | 15,636 | |||||||
Total additions to property, plant, and equipment and intangible assets (see Notes 12 and 13)
|
1,324,359 | 1,211,701 | |||||||
Asset retirement obligation – fuel tanks (see Note 18)
|
(709 | ) | (715 | ) | |||||
Capitalized borrowing costs
|
(8,833 | ) | (6,835 | ) | |||||
Total investments in property, plant, and equipment and intangible assets (cash flow)
|
1,314,817 | 1,204,151 |
Depreciation and amortization charges:
|
||||||||
Ultragaz
|
136,413
|
133,489
|
||||||
Ipiranga
|
528,987
|
454,156
|
||||||
Oxiteno
|
138,501
|
131,857
|
||||||
Ultracargo
|
49,372
|
47,349
|
||||||
Extrafarma (1)
|
12,843
|
-
|
||||||
Others (2)
|
21,711
|
12,086
|
||||||
Total
|
887,827
|
778,937
|
2014
|
2013
|
|||||||
Total assets (excluding intersegment account balances):
|
||||||||
Ultragaz
|
2,701,673
|
2,502,590
|
||||||
Ipiranga
|
9,138,758
|
8,077,204
|
||||||
Oxiteno
|
4,229,501
|
4,030,122
|
||||||
Ultracargo
|
1,382,969
|
1,320,344
|
||||||
Extrafarma
|
602,409
|
-
|
||||||
Others (2)
|
1,425,072
|
448,285
|
||||||
Total
|
19,480,382
|
16,378,545
|
2014
|
2013
|
|||||||
United States of America
|
137,470
|
109,451
|
||||||
Mexico
|
107,554
|
85,610
|
||||||
Uruguay
|
55,855
|
50,304
|
||||||
Venezuela (*)
|
18,763
|
24,834
|
2014
|
2013
|
|||||||
Net revenue:
|
||||||||
Brazil
|
66,798,903
|
59,963,359
|
||||||
Mexico
|
138,651
|
134,241
|
||||||
Venezuela
|
73,390
|
207,008
|
||||||
Other Latin American countries
|
356,905
|
332,738
|
||||||
United States of America and Canada
|
152,384
|
136,666
|
||||||
Far East
|
58,684
|
45,808
|
||||||
Europe
|
89,370
|
73,624
|
||||||
Others
|
68,011
|
46,802
|
||||||
Total
|
67,736,298
|
60,940,246
|
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 millions of Brazilian Reais
|
2014
|
2013
|
||||||
Assets in foreign currency
|
||||||||
Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)
|
594.9
|
457.2
|
||||||
Foreign trade receivables, net of allowance for doubtful accounts
|
190.3
|
156.0
|
||||||
Net investments in foreign subsidiaries (except cash, cash equivalents, financial investments, trade receivables, financing, and payables)
|
507.3
|
443.4
|
||||||
1,292.5
|
1,056.6
|
|||||||
Liabilities in foreign currency
|
||||||||
Financing in foreign currency
|
(1,867.2)
|
(1,294.9)
|
||||||
Payables arising from imports, net of advances to foreign suppliers
|
(70.6)
|
(45.3)
|
||||||
(1,937.8)
|
(1,340.2)
|
|||||||
Foreign currency hedging instruments
|
783.3
|
427.1
|
||||||
Net asset position – Total
|
138.0
|
143.5
|
In millions of Brazilian Reais
|
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
||||||||||||
(1) Income statement effect
|
Real devaluation
|
(8.0)
|
(19.9)
|
(39.8)
|
||||||||||
(2) Shareholders' equity effect
|
21.8
|
54.4
|
108.9
|
|||||||||||
(1) + (2) |
Net effect
|
13.8
|
34.5
|
69.1
|
||||||||||
(3) Income statement effect
|
Real appreciation
|
8.0
|
19.9
|
39.8
|
||||||||||
(4) Shareholders' equity effect
|
(21.8)
|
(54.4)
|
(108.9)
|
|||||||||||
(3) + (4) |
Net effect
|
(13.8)
|
(34.5)
|
(69.1)
|
Note
|
2014
|
2013
|
||||
CDI
|
||||||
Cash equivalents
|
4
|
2,690.6
|
2,051.1
|
|||
Financial investments
|
4
|
902.7
|
747.3
|
|||
Asset position of foreign exchange hedging instruments - CDI
|
22
|
114.2
|
112.3
|
|||
Loans and debentures
|
14
|
(5,157.9)
|
(3,862.0)
|
|||
Liability position of foreign exchange hedging instruments - CDI
|
22
|
(749.6)
|
(452.5)
|
|||
Liability position of hedging instruments from pre-fixed interest to CDI
|
22
|
(486.1)
|
(854.6)
|
|||
Net liability position in CDI
|
(2,686.1)
|
(2,258.4)
|
||||
TJLP
|
||||||
Loans –TJLP
|
14
|
(540.5)
|
(640.5)
|
|||
Net liability position in TJLP
|
(540.5)
|
(640.5)
|
||||
LIBOR
|
||||||
Asset position of foreign exchange hedging instruments - LIBOR
|
22
|
761.8
|
329.7
|
|||
Loans - LIBOR
|
14
|
(814.3)
|
(374.4)
|
|||
Net liability position in LIBOR
|
(52.5)
|
(44.7)
|
||||
TIIE
|
||||||
Loans - TIIE
|
14
|
(32.3)
|
(31.2)
|
|||
Net liability position in TIIE
|
(32.3)
|
(31.2)
|
||||
Total net liability position exposed to floating interest
|
(3,311.4)
|
(2,974.8)
|
In millions of Brazilian Reais
|
|||||||||||||
Risk
|
Scenario I
|
Scenario II
|
Scenario III
|
||||||||||
10%
|
25%
|
50%
|
|||||||||||
Exposure of interest rate risk
|
|||||||||||||
Interest effect on cash equivalents and financial investments
|
Increase in CDI
|
29.4
|
73.9
|
148.1
|
|||||||||
Foreign exchange hedging instruments (assets in CDI) effect
|
Increase in CDI
|
0.9
|
2.2
|
4.4
|
|||||||||
Interest effect on debt
|
Increase in CDI
|
(56.2)
|
(138.1)
|
(274.7)
|
|||||||||
Interest rate hedging instruments (liabilities in CDI) effect
|
Increase in CDI
|
(10.8)
|
(26.9)
|
(53.9)
|
|||||||||
Incremental expenses
|
(36.7)
|
(88.9)
|
(176.1)
|
||||||||||
Interest effect on debt
|
Increase in TJLP
|
(2.9)
|
(7.2)
|
(14.4)
|
|||||||||
Incremental expenses
|
(2.9)
|
(7.2)
|
(14.4)
|
||||||||||
Foreign exchange hedging instruments (assets in LIBOR) effect
|
Increase in LIBOR
|
0.1
|
0.3
|
0.5
|
|||||||||
Interest effect on debt
|
Increase in LIBOR
|
(0.1)
|
(0.3)
|
(0.6)
|
|||||||||
Incremental expenses
|
-
|
-
|
(0.1)
|
||||||||||
Interest effect on debt
|
Increase in TIIE
|
(0.1)
|
(0.3)
|
(0.5)
|
|||||||||
Incremental expenses
|
(0.1)
|
(0.3)
|
(0.5)
|
2014
|
2013
|
|||||||
Ipiranga
|
136,104
|
121,205
|
||||||
Ultragaz
|
24,140
|
20,793
|
||||||
Extrafarma
|
11,067
|
-
|
||||||
Ultracargo
|
2,611
|
2,513
|
||||||
Oxiteno
|
4,522
|
2,569
|
||||||
Total
|
178,444
|
147,080
|
In millions 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)
|
10,380.9
|
3,791.1
|
3,790.0
|
2,709.4
|
90.4
|
|||||||||||||||
Currency and interest rate hedging instruments (3)
|
130.4
|
67.4
|
63.0
|
-
|
-
|
|||||||||||||||
Trade payables
|
1,279.5
|
1,279.5
|
-
|
-
|
-
|
Hedging instruments |
Counterparty
|
Maturity
|
Notional amount1
|
Fair value
|
Amounts
receivable
|
Amounts
payable
|
||||||||
2014
|
2013
|
2014
|
2013
|
2014
|
||||||||||
R$
million
|
R$
million
|
R$ million
|
R$ million
|
|||||||||||
a –Exchange rate swaps receivable in U.S. dollars
|
Bradesco, BTMU, HSBC, Itaú, JP Morgan, Santander
|
|||||||||||||
Receivables in U.S. dollars (LIBOR)
|
Jan 2015 to
Sep 2017 |
US$ 290.0
|
US$ 140.0
|
761.8
|
329.7
|
761.8
|
-
|
|||||||
Receivables in U.S. dollars (Fixed)
|
US$ 50.6
|
US$ 87.4
|
136.6
|
212.8
|
136.6
|
-
|
||||||||
Payables in CDI interest rate
|
US$ (340.6)
|
US$ (227.4)
|
(749.1)
|
(452.5)
|
-
|
749.1
|
||||||||
Total result
|
-
|
-
|
149.3
|
90.0
|
898.4
|
749.1
|
||||||||
b.1 and b.2 – Exchange rate swaps payable in U.S. dollars + COUPON
|
Bradesco, HSBC, Citibank, Itaú, Santander
|
Jan 2015 to
Mar 2015 |
||||||||||||
Receivables in CDI interest rates
|
US$ 42.9
|
US$ 48.1
|
114.2
|
112.3
|
114.2
|
-
|
||||||||
Payables in U.S. dollars (Fixed)
|
US$ (42.9)
|
US$ (48.1)
|
(115.6)
|
(115.4)
|
-
|
115.6
|
||||||||
Total result
|
-
|
-
|
(1.4)
|
(3.1)
|
114.2
|
115.6
|
||||||||
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
|
532.0
|
937.0
|
532.0
|
-
|
||||||||
Payables in CDI interest rate
|
R$ (327.5)
|
R$ (627.5)
|
(486.1)
|
(854.6)
|
-
|
486.1
|
||||||||
Total result
|
-
|
-
|
45.9
|
82.4
|
532.0
|
486.1
|
||||||||
d – Exchange rate swaps receivable in Euros
|
||||||||||||||
Receivables in Euros (Fixed)
|
Itaú
|
Jan 2015
|
€ 0.2
|
-
|
0.5
|
-
|
0.5
|
-
|
||||||
Payables in CDI interest rate
|
€ (0.2)
|
-
|
(0.5)
|
-
|
-
|
0.5
|
||||||||
Total result
|
-
|
-
|
-
|
-
|
0.5
|
0.5
|
||||||||
Total gross result
|
193.8
|
169.3
|
1,545.1
|
1,351.3
|
||||||||||
Income tax
|
(36.7)
|
(24.3)
|
(36.7)
|
-
|
||||||||||
Total net result
|
157.1
|
145.0
|
1,508.4
|
1,351.3
|
||||||||||
Positive result (see Note 4)
|
164.5
|
151.6
|
||||||||||||
Negative result (see Note 14)
|
(7.4)
|
(6.6)
|
R$ million
|
||||||||
2014
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(51.2)
|
-
|
||||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
6.6
|
(7.3)
|
||||||
c – Interest rate swaps in R$ (iii)
|
13.3
|
-
|
||||||
Total
|
(31.3)
|
(7.3)
|
R$ million
|
||||||||
2013
|
||||||||
Profit or loss
|
Equity
|
|||||||
a – Exchange rate swaps receivable in U.S. dollars (i) (ii)
|
(26.9 | ) | - | |||||
b – Exchange rate swaps payable in U.S. dollars (ii)
|
(4.8 | ) | - | |||||
c – Interest rate swaps in R$ (iii)
|
51.9 | - | ||||||
Total
|
20.2 | - |
2014
|
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 | 133,296 | 133,296 | 224,926 | 224,926 | ||||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4 | 2,690,638 | 2,690,638 | 2,051,143 | 2,051,143 | ||||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4 | 3,435 | 3,435 | - | - | ||||||||||||||||
Financial investments
|
||||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4 | 892,065 | 892,065 | 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 | 505,574 | 505,574 | 368,781 | 368,781 | ||||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4 | 164,496 | 164,496 | 151,594 | 151,594 | ||||||||||||||||
Total
|
4,400,122 | 4,400,122 | 3,543,700 | 3,543,700 | ||||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14 | 1,132,644 | 1,132,644 | 1,118,281 | 1,118,281 | ||||||||||||||||
Financing
|
Measured at amortized cost
|
14 | 4,904,248 | 4,878,005 | 4,340,967 | 4,373,680 | ||||||||||||||||
Debentures
|
Measured at amortized cost
|
14 | 2,283,852 | 2,281,353 | 1,459,412 | 1,456,282 | ||||||||||||||||
Finance leases
|
Measured at amortized cost
|
14 | 47,044 | 47,044 | 44,391 | 44,391 | ||||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14 | 7,424 | 7,424 | 6,575 | 6,575 | ||||||||||||||||
Subscription warrants – indemnification
|
Measured at fair value through profit or loss
|
3.a | 92,072 | 92,072 | - | - | ||||||||||||||||
Total
|
8,467,284 | 8,438,542 | 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 were measured 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
|
2014
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash equivalents
|
||||||||||||||||||||
Cash and banks
|
Loans and receivables
|
4
|
133,296
|
133,296
|
-
|
-
|
||||||||||||||
Financial investments in local currency
|
Measured at fair value through profit or loss
|
4
|
2,690,638
|
2,690,638
|
-
|
-
|
||||||||||||||
Financial investments in foreign currency
|
Measured at fair value through profit or loss
|
4
|
3,435
|
3,435
|
-
|
-
|
||||||||||||||
Financial investments
|
||||||||||||||||||||
Fixed-income securities and funds in local currency
|
Available for sale
|
4
|
892,065
|
892,065
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in local currency
|
Held to maturity
|
4
|
10,618
|
10,618
|
-
|
-
|
||||||||||||||
Fixed-income securities and funds in foreign currency
|
Available for sale
|
4
|
505,574
|
146,782
|
358,792
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
4
|
164,496
|
-
|
164,496
|
-
|
||||||||||||||
Total
|
4,400,122
|
3,876,834
|
523,288
|
-
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,132,644
|
-
|
1,132,644
|
-
|
||||||||||||||
Financing
|
Measured at amortized cost
|
14
|
4,878,005
|
707,281
|
4,170,724
|
-
|
||||||||||||||
Debentures
|
Measured at amortized cost
|
14
|
2,281,353
|
-
|
2,281,353
|
-
|
||||||||||||||
Finance leases
|
Measured at amortized cost
|
14
|
47,044
|
-
|
47,044
|
-
|
||||||||||||||
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
7,424
|
-
|
7,424
|
-
|
||||||||||||||
Subscription warrants – indemnification (1)
|
Measured at fair value through profit or loss
|
3.a
|
92,072
|
-
|
92,072
|
-
|
||||||||||||||
Total
|
8,438,542
|
707,281
|
7,731,261
|
-
|
Category
|
Note
|
2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Financial assets:
|
|||||||||||||||||
Cash equivalents
|
|||||||||||||||||
Cash and banks
|
Loans and receivables | 4 |
224,926
|
224,926
|
-
|
-
|
|||||||||||
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 local currency | Held to maturity | 4 |
10,618
|
10,618
|
-
|
-
|
|||||||||||
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
|
3,543,700
|
3,023,325
|
520,375
|
-
|
|||||||||||||
Financial liabilities:
|
|||||||||||||||||
Financing
|
Measured at fair value through profit or loss
|
14
|
1,118,281
|
-
|
1,118,281
|
-
|
Financing
|
Measured at amortized cost
|
14
|
4,373,680
|
638,842
|
3,734,838
|
-
|
|||||||||||
Debentures
|
Measured at amortized cost
|
14
|
1,456,282
|
-
|
1,456,282
|
-
|
|||||||||||
Finance leases
|
Measured at amortized cost
|
14
|
44,391
|
-
|
44,391
|
-
|
Currency and interest rate hedging instruments
|
Measured at fair value through profit or loss
|
14
|
6,575
|
-
|
6,575
|
-
|
|||||||||||
Total
|
6,999,209
|
638,842
|
6,360,367
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
|||||||||||
Currency swaps receivable in U.S. dollars
|
||||||||||||||
(1) U.S. Dollar / Real swaps
|
Dollar
|
176,383
|
446,885
|
717,387
|
||||||||||
(2) Debts/firm commitments in dollars
|
appreciation
|
(176,388)
|
(446,897)
|
(717,406)
|
||||||||||
(1)+(2)
|
Net effect
|
(5)
|
(12)
|
(19)
|
||||||||||
Currency swaps payable in U.S. dollars
|
||||||||||||||
(3) Real / U.S. Dollar swaps
|
Dollar
|
(527)
|
28,111
|
56,748
|
||||||||||
(4) Gross margin of Oxiteno
|
devaluation
|
527
|
(28,111)
|
(56,748)
|
||||||||||
(3)+(4)
|
Net effect
|
-
|
-
|
-
|
Risk
|
Scenario I (likely)
|
Scenario II
|
Scenario III
|
||||||||||
Interest rate swap (in R$)
|
|||||||||||||
(1) Fixed rate swap - CDI
|
Decrease in
|
-
|
6,343
|
12,988
|
|||||||||
(2) Fixed rate financing
|
Pre-fixed rate
|
-
|
(6,349)
|
(12,996
|
)
|
||||||||
(1)+(2)
|
Net effect
|
-
|
(6)
|
(8)
|
23
|
Provisions, Contingencies and Commitments (Consolidated)
|
a.
|
Provisions for tax, civil, and labor risks
|
Provisions
|
Balance in 2013
|
Opening balance of Extrafarma (1)
|
Additions
|
Write-offs
|
Monetary restatement
|
Balance in 2014
|
||||||||||||||||||
IRPJ and CSLL (i)
|
360,861 | 10,630 | 13,003 | (5,230 | ) | 27,214 | 406,478 | |||||||||||||||||
PIS and COFINS (ii)
|
86,512 | 25,540 | - | (207 | ) | 7,392 | 119,237 | |||||||||||||||||
ICMS (iii)
|
33,113 | 21,209 | 366 | (34,499 | ) | 640 | 20,829 | |||||||||||||||||
Social security
|
6,251 | 4,315 | 261 | (961 | ) | 617 | 10,483 | |||||||||||||||||
Civil litigation (iv)
|
90,886 | 1,241 | 567 | (34,439 | ) | 81 | 58,336 | |||||||||||||||||
Labor litigation (v)
|
60,174 | 2,578 | 11,257 | (4,550 | ) | 2,057 | 71,516 | |||||||||||||||||
Other
|
1,223 | 4 | 157 | (853 | ) | 31 | 562 | |||||||||||||||||
Total
|
639,020 | 65,517 | 25,611 | (80,739 | ) | 38,032 | 687,441 | |||||||||||||||||
Current
|
69,306 | 64,169 | ||||||||||||||||||||||
Non-current
|
569,714 | 623,272 |
|
(1)
|
For further information on the Extrafarma acquisition, see Note 3.a).
|
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)
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
In tons of ethylene
|
205,076
|
195,085
|
205,224
|
200,130
|
Minimum purchase commitment (*)
|
Accumulated demand (actual)
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
In tons of ethylene
|
39,067
|
41,810
|
39,254
|
42,201
|
f.
|
Insurance Coverage in Subsidiaries
|
Maximum
compensation
value (*)
|
|
Oxiteno
|
US$ 1,104
|
Ipiranga
|
R$ 705
|
Ultracargo
|
R$ 550
|
Ultragaz
|
R$ 250
|
Extrafarma
|
R$ 100
|
g.
|
Operating Lease Contracts
|
Up to 1 year
|
Between 1 and 5 years
|
More than 5 years
|
Total
|
|||||||||||||
2014
|
24,473
|
18,783
|
-
|
43,256
|
Up to 1
year
|
Between 1
and 5 years
|
More than 5
years
|
Total
|
||||||||||||||
2014
|
payable
|
84,740
|
247,981
|
153,106
|
485,827
|
||||||||||||
receivable
|
(47,895)
|
(146,391)
|
(112,050)
|
(306,336)
|
24.
|
Employee Benefits and Private Pension Plan (Consolidated)
|
a.
|
ULTRAPREV- Associaçăo de Previdência Complementar
|
b.
|
Post-employment Benefits
|
2014
|
2013
|
|||||||
Health and dental care plan
|
28,521
|
32,028
|
||||||
FGTS Penalty
|
50,881
|
43,349
|
||||||
Bonus
|
25,288
|
20,545
|
||||||
Life insurance
|
15,101
|
15,374
|
||||||
Total
|
119,791
|
111,296
|
||||||
Current
|
11,419
|
11,922
|
||||||
Non-current
|
108,372
|
99,374
|
2014
|
2013
|
|||||||
Opening balance
|
111,296 | 128,495 | ||||||
Current service cost
|
2,594 | 3,075 | ||||||
Interest cost
|
12,718 | 11,028 | ||||||
Actuarial (gains) losses from changes in actuarial assumptions
|
(455 | ) | (27,369 | ) | ||||
Benefits paid directly by Company and its subsidiaries
|
(6,362 | ) | (3,933 | ) | ||||
Ending balance
|
119,791 | 111,296 | ||||||
2014
|
2013
|
|||||||
Health and dental care plan
|
3,699 | 3,550 | ||||||
FGTS Penalty
|
6,740 | 5,893 | ||||||
Bonus
|
3,159 | 3,043 | ||||||
Life insurance
|
1,714 | 1,617 | ||||||
Total
|
15,312 | 14,103 | ||||||
Economic factors
|
2014
|
2013
|
||||||
% p.a.
|
% p.a.
|
|||||||
Discount rate for the actuarial obligation at present value
|
11.82 | 11.79 | ||||||
Average projected salary growth rate
|
8.38 | 7.10 | ||||||
Inflation rate (long term)
|
5.2 | 5.0 | ||||||
Growth rate of medical services
|
9.41 | 9.20 |
Assumption
|
Change in assumptions
|
Increase in liability
|
Change in assumptions
|
Decrease in liability
|
|||
Discount rate
|
increase by 1.0 p.p
|
7,494
|
decrease by 1.0 p.p
|
8,633
|
|||
Wage growth rate
|
increase by 1.0 p.p
|
2,214
|
decrease by 1.0 p.p
|
2,009
|
|||
Medical services growth rate
|
increase by 1.0 p.p
|
3,484
|
decrease by 1.0 p.p
|
2,915
|
|||
25
|
Revenue from Sale and Services (Consolidated)
|
2014
|
2013
|
|||||||
Gross revenue from sale
|
69,088,648
|
62,054,471
|
||||||
Gross revenue from services
|
578,205
|
546,159
|
||||||
Sales tax
|
(1,628,483)
|
(1,393,073)
|
||||||
Discounts and sales returns
|
(302,915)
|
(267,714)
|
||||||
Deferred revenue (see Note 19)
|
843
|
403
|
||||||
Net revenue from sales and services
|
67,736,298
|
60,940,246
|
26
|
Expenses by Nature (Consolidated)
|
2014
|
2013
|
|||||||
Raw materials and materials for use and consumption
|
61,308,509
|
55,158,800
|
||||||
Personnel expenses
|
1,619,830
|
1,393,115
|
||||||
Freight and storage
|
1,003,462
|
975,904
|
||||||
Depreciation and amortization
|
887,827
|
778,937
|
||||||
Advertising and marketing
|
182,674
|
169,235
|
||||||
Services provided by third parties
|
223,632
|
156,730
|
||||||
Lease of real estate and equipment
|
122,130
|
83,311
|
||||||
Other expenses
|
245,529
|
218,042
|
||||||
Total
|
65,593,593
|
58,934,074
|
||||||
Classified as:
|
||||||||
Cost of products and services sold
|
62,304,631
|
56,165,382
|
||||||
Selling and marketing
|
2,158,659
|
1,756,376
|
||||||
General and administrative
|
1,130,303
|
1,012,316
|
||||||
Total
|
65,593,593
|
58,934,074
|
27
|
Other Operating Income, Net (Consolidated)
|
2014
|
2013
|
|||||||
Commercial partnerships
|
46,140 | 28,689 | ||||||
Merchandising
|
37,177 | 41,956 | ||||||
Loyalty program
|
13,305 | 28,189 | ||||||
Others
|
10,292 | (1,253 | ) | |||||
Other operating income, net
|
106,914 | 97,581 |
28
|
Gain on Disposal of Property, Plant and Equipment and Intangibles (Consolidated)
|
29
|
Financial Income (Expense)
|
Parent
|
Consolidated
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Financial income:
|
||||||||||||||||
Interest on financial investments
|
131,852
|
120,245
|
298,977
|
178,275
|
||||||||||||
Interest from customers
|
-
|
-
|
63,090
|
58,182
|
||||||||||||
Other financial income
|
37
|
-
|
3,942
|
4,105
|
||||||||||||
131,889
|
120,245
|
366,009
|
240,562
|
|||||||||||||
Financial expenses:
|
||||||||||||||||
Interest on loans
|
-
|
-
|
(467,704)
|
(354,151)
|
||||||||||||
Interest on debentures
|
(97,540)
|
(73,471)
|
(255,419)
|
(124,908)
|
||||||||||||
Interest on finance leases
|
-
|
-
|
(5,883)
|
(5,816)
|
||||||||||||
Bank charges, financial transactions tax, and other charges
|
3,411
|
(12,811)
|
(34,416)
|
(43,499)
|
||||||||||||
Exchange variation, net of gains and losses with derivative instruments
|
-
|
(1)
|
(46,464)
|
(40,654)
|
||||||||||||
Changes in subscription warranty-indemnification (see Note 3.a)
|
(649)
|
-
|
(649)
|
-
|
||||||||||||
Monetary restatement of provisions, net, and other financial expenses
|
(17)
|
(13)
|
(881)
|
(9,139)
|
||||||||||||
(94,795)
|
(86,296)
|
(811,416)
|
(578,167)
|
|||||||||||||
Financial income (expense)
|
37,094
|
33,949
|
(445,407)
|
(337,605)
|
30
|
Earnings per Share (Parent and Consolidated)
|
Basic Earnings per Share
|
2014
|
2013
|
||||||
Net income for the year of the Company
|
1,241,563
|
1,225,143
|
||||||
Weighted average shares outstanding (in thousands)
|
545,679
|
534,114
|
||||||
Basic earnings per share –R$
|
2.2753
|
2.2938
|
Diluted Earnings per Share
|
2014
|
2013
|
||||||
Net income for the year of the Company
|
1,241,563
|
1,225,143
|
||||||
Weighted average shares outstanding (in thousands), including deferred stock plan and subscription warrants-indemnification
|
549,552
|
536,412
|
||||||
Diluted earnings per share –R$
|
2.2592
|
2.2840
|
Weighted Average Shares Outstanding (in thousands)
|
2014
|
2013
|
||||||
Weighted average shares outstanding for basic per share calculation:
|
545,679
|
534,114
|
||||||
Dilution effect
|
||||||||
Subscription warrants-indemnification
|
1,832
|
-
|
||||||
Deferred Stock Plan
|
2,041
|
2,298
|
||||||
Weighted average shares outstanding for diluted per share calculation:
|
549,552
|
536,412
|
31
|
Subsequent event
|
Item 2 |
Results conference call
Brazilian conference call
February 27th, 2015
9:00 a.m. (US EST)
São Paulo – SP
Telephone for connection: +55 11 2188 0155
Code: Ultrapar
International conference call
February 27th, 2015
10:30 a.m. (US EST)
Participants in Brazil: 0800 891 0015
Participants in the USA: +1 877 317 6776
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$ 51.45/share (12/31/14)
UGP = US$ 19.07/ADR (12/31/14)
|
Main highlights in 4Q14 and 2014:
|
|
ü
|
ULTRAPAR'S NET REVENUES TOTAL R$ 18 BILLION IN 4Q14 AND R$ 68 BILLION IN 2014, 10% AND 11% INCREASE OVER 4Q13 AND 2013, RESPECTIVELY, WITH GROWTH IN ALL THE BUSINESSES.
|
|
ü
|
ULTRAPAR'S EBITDA REACHES R$ 916 MILLION IN 4Q14 AND R$ 3.2 BILLION IN 2014, 10% AND 8% INCREASE OVER 4Q13 AND 2013, RESPECTIVELY.
|
|
ü
|
ULTRAPAR’S INVESTMENTS TOTALED R$ 2 BILLION IN 2014
|
|
ü
|
ULTRAPAR APPROVED AN ADDITIONAL DIVIDEND DISTRIBUTION OF R$ 389 MILLION, RESULTING IN A TOTAL DIVIDEND DISTRIBUTION OF R$ 779 MILLION IN 2014, 5% HIGHER THAN 2013.
|
|
ü
|
ULTRAPAR APPROVED A SHARE REPURCHASE PROGRAM OF UP TO 6,500,000 COMMON SHARES.
|
|
"We are very pleased that we closed 2014 with another quarter and year of positive results, exactly when we completed 15 years since our IPO. During this period, even passing through various economic conditions in Brazil and in the global economy, Ultrapar recorded an average annual growth of 20% in its EBITDA, 23% in net earnings and total shareholder return of 22% per year. The economic environment, which has been deteriorating over the last months, was not an easy one: economic slowdown, soaring interest rates, high inflation rates. Ultrapar’s performance is a consequence of investments made to strengthen and expand the company, our focus in efficiency and productivity, the resilient nature of our businesses and the execution capability of our teams. These fundamentals, combined with our corporate governance designed to create value, allow visibility to continue this growth trajectory in 2015."
Thilo Mannhardt – CEO
|
R$ million
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Net earnings
|
371.8
|
370.7
|
328.8
|
0%
|
13%
|
1,251.2
|
1,228.7
|
2%
|
(+) Income and social contribution taxes
|
182.8
|
168.0
|
132.5
|
573.5
|
572.7
|
|||
(+) Financial expenses (income), net
|
124.7
|
93.9
|
107.4
|
445.4
|
337.6
|
|||
(+) Depreciation and amortization
|
236.4
|
200.9
|
220.8
|
887.8
|
778.9
|
|||
EBITDA
|
915.6
|
833.5
|
789.5
|
10%
|
16%
|
3,157.9
|
2,918.0
|
8%
|
Ultrapar – Consolidated data
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Net sales and services
|
17,822
|
16,227
|
17,300
|
10%
|
3%
|
67,736
|
60,940
|
11%
|
Gross profit
|
1,490
|
1,287
|
1,370
|
16%
|
9%
|
5,432
|
4,775
|
14%
|
Operating profit
|
685
|
634
|
574
|
8%
|
19%
|
2,287
|
2,144
|
7%
|
EBITDA
|
916
|
834
|
789
|
10%
|
16%
|
3,158
|
2,918
|
8%
|
Net earnings¹
|
372
|
371
|
329
|
0%
|
13%
|
1,251
|
1,229
|
2%
|
Earnings per share attributable to Ultrapar shareholders²
|
0.67
|
0.70
|
0.59
|
(3%)
|
14%
|
2.26
|
2.28
|
(1%)
|
Amounts in R$ million (except for EPS)
|
Ipiranga – Operational data
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Total volume (000 m³)
|
6,715
|
6,563
|
6,539
|
2%
|
3%
|
25,614
|
24,758
|
3%
|
Diesel
|
3,365
|
3,440
|
3,473
|
(2%)
|
(3%)
|
13,309
|
13,332
|
(0%)
|
Gasoline, ethanol and NGV
|
3,263
|
3,031
|
2,970
|
8%
|
10%
|
11,952
|
11,055
|
8%
|
Other3
|
87
|
92
|
97
|
(6%)
|
(10%)
|
353
|
370
|
(5%)
|
Oxiteno – Operational data
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Total volume (000 tons)
|
194
|
179
|
204
|
9%
|
(5%)
|
780
|
776
|
0%
|
Product mix
|
||||||||
Specialty chemicals
|
166
|
170
|
175
|
(2%)
|
(5%)
|
673
|
687
|
(2%)
|
Glycols
|
28
|
9
|
30
|
213%
|
(5%)
|
107
|
89
|
21%
|
Geographical mix
|
||||||||
Sales in Brazil
|
139
|
124
|
146
|
13%
|
(4%)
|
557
|
546
|
2%
|
Sales outside Brazil
|
55
|
55
|
59
|
0%
|
(7%)
|
222
|
230
|
(3%)
|
Ultragaz – Operational data
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Total volume (000 tons)
|
430
|
422
|
461
|
2%
|
(7%)
|
1,711
|
1,696
|
1%
|
Bottled
|
294
|
287
|
310
|
2%
|
(5%)
|
1,155
|
1,134
|
2%
|
Bulk
|
136
|
136
|
151
|
1%
|
(10%)
|
556
|
562
|
(1%)
|
Ultracargo - Operational data
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Effective storage4 (000 m3)
|
677
|
694
|
731
|
(2%)
|
(7%)
|
715
|
696
|
3%
|
Extrafarma - Operational data5
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Gross revenues (R$ million)
|
346
|
294
|
327
|
18%
|
6%
|
1,171
|
1,005
|
16%
|
Number of drugstores (end of period)
|
223
|
195
|
210
|
14%
|
6%
|
223
|
195
|
14%
|
Macroeconomic indicators
|
4Q14
|
4Q13
|
3Q14
|
D (%)
4Q14v4Q13
|
D (%)
4Q14v3Q14
|
2014
|
2013
|
D (%)
2014v2013
|
Average exchange rate (R$/US$)
|
2.55
|
2.28
|
2.28
|
12%
|
12%
|
2.35
|
2.16
|
9%
|
Brazilian interbank interest rate (CDI)
|
2.8%
|
2.3%
|
2.7%
|
10.8%
|
8.1%
|
|||
Inflation in the period (IPCA)
|
1.7%
|
2.0%
|
0.8%
|
6.4%
|
5.9%
|
Highlights
|
ü
|
Dividend distribution of R$ 389 million approved – The Board of Directors of Ultrapar approved today a dividend payment of R$ 389 million, equivalent to R$ 0.71 per share, to be paid from March 13, 2015 onwards. This distribution, added to the anticipated dividends distributed in August 2014, come to a total of R$ 779 million, representing a dividend yield of 3% on Ultrapar's average share price in 2014. The total dividends declared in 2014 is 5% higher than that in 2013, and reflects the growth of the company's results in the last years and its cash generation.
|
ü
|
Ultrapar's shares repurchase program approved – On December 10, 2014, Ultrapar's Board of Directors approved a program for the repurchase of shares issued by Ultrapar, expiring on December 11, 2015, with a limit of up to 6,500,000 common shares, representing 1.2% of the total outstanding shares of Ultrapar.
|
ü
|
2015 investment plan approved – Ultrapar’s investment plan for 2015 approved by the Board of Directors, excluding acquisitions, amounts to R$ 1,418 million, which demonstrates the continuity of good opportunities to grow through increased scale and productivity gains, as well as modernization of existing operations.
|
Organic investment plan¹
(R$ million)
|
2015 (B)
|
Ipiranga
|
922
|
Oxiteno
|
121
|
Ultracargo
|
49
|
Ultragaz
|
187
|
Extrafarma
|
112
|
Others
|
27
|
Total
|
1,418
|
1 Net of disposals |
Executive summary of the results
|
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma
|
Ultrapar
|
·
|
At Ipiranga, R$ 368 million were invested mainly in the expansion and maintenance of the service stations and franchises network and maintenance and construction of new bases.
|
·
|
At Oxiteno, R$ 29 million were invested, directed mainly to the maintenance of its production units.
|
·
|
At Ultragaz, R$ 32 million were invested, directed mainly to new clients in the bulk segment and renewal of LPG bottles.
|
·
|
Ultracargo invested R$ 9 million, mainly directed towards maintenance of terminals.
|
·
|
At Extrafarma, R$ 36 million were invested, mainly directed towards the opening of new drugstores and the distribution center in Ceará, and information systems.
|
R$ million
|
4Q14
|
2014
|
Total investments, net of disposals and repayments
(R$ million)
|
|
Additions to fixed and intangible assets
|
||||
Ipiranga
|
356
|
810
|
||
Oxiteno
|
29
|
114
|
||
Ultragaz
|
32
|
181
|
||
Ultracargo
|
9
|
26
|
||
Extrafarma
|
36
|
57
|
||
Total - additions to fixed and intangible assets¹
|
468
|
1,216
|
||
Financing to clients² – Ipiranga
|
12
|
5
|
||
Acquisition (disposal) of equity interest3
|
10
|
28
|
||
Association with Extrafarma4
|
(29)
|
720
|
||
Total investments, net of disposals and repayments
|
460
|
1,969
|
¹ Includes the consolidation of corporate IT services
² Financing to clients is included as working capital in the Cash Flow Statement
³ Capital invested in ConectCar
4 Not included in the Cash Flow Statement. For further information, see note 3.a and note 22 to our financial statements.
|
Ultrapar in capital markets
|
Performance of UGPA3 vs. Ibovespa - 4Q14
(Base 100)
|
Performance of UGPA3 vs. Ibovespa - 2014
(Base 100)
|
|
Average daily trading volume
(R$ million)
|
Market value
(R$ billion)
|
|
Outlook
|
Forthcoming events
|
Operational and market information
|
Financial focus
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
EBITDA margin Ultrapar
|
5.1%
|
5.1%
|
4.6%
|
4.7%
|
4.8%
|
Net margin Ultrapar
|
2.1%
|
2.3%
|
1.9%
|
1.8%
|
2.0%
|
Focus on human resources
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
Number of employees – Ultrapar
|
13,973
|
9,235
|
13,613
|
13,973
|
9,235
|
Number of employees – Ipiranga
|
2,764
|
2,682
|
2,744
|
2,764
|
2,682
|
Number of employees – Oxiteno
|
1,809
|
1,829
|
1,826
|
1,809
|
1,829
|
Number of employees – Ultragaz
|
3,636
|
3,704
|
3,651
|
3,636
|
3,704
|
Number of employees – Ultracargo
|
613
|
604
|
623
|
613
|
604
|
Number of employees – Extrafarma
|
4,711
|
-
|
4,344
|
4,711
|
-
|
Focus on capital markets
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
Number of shares (000)
|
556,405
|
544,384
|
556,405
|
556,405
|
544,384
|
Market capitalization1 – R$ million
|
28,562
|
31,347
|
30,149
|
29,625
|
28,992
|
BM&FBOVESPA
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
Average daily volume (shares)
|
1,459,760
|
928,662
|
1,215,078
|
1,270,075
|
972,171
|
Average daily volume (R$ 000)
|
75,083
|
53,517
|
65,867
|
67,628
|
51,871
|
Average share price (R$/share)
|
51.4
|
57.6
|
54.2
|
53.2
|
53.4
|
NYSE
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
Quantity of ADRs2 (000 ADRs)
|
31,714
|
34,315
|
32,769
|
31,714
|
34,315
|
Average daily volume (ADRs)
|
561,209
|
256,946
|
361,089
|
393,511
|
339,862
|
Average daily volume (US$ 000)
|
11,289
|
6,474
|
8,548
|
8,835
|
8,410
|
Average share price (US$/ADR)
|
20.1
|
25.2
|
23.7
|
22.5
|
24.7
|
Total
|
4Q14
|
4Q13
|
3Q14
|
2014
|
2013
|
Average daily volume (shares)
|
2,020,968
|
1,185,608
|
1,576,168
|
1,663,585
|
1,312,033
|
Average daily volume (R$ 000)
|
103,741
|
68,270
|
85,405
|
88,577
|
69,874
|
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
ASSETS
|
||||||||||||
Cash, cash equivalents and financial investments
|
4,269.2 | 3,425.2 | 3,696.9 | |||||||||
Trade accounts receivable
|
2,604.1 | 2,321.5 | 2,542.7 | |||||||||
Inventories
|
1,925.0 | 1,592.5 | 1,941.3 | |||||||||
Taxes
|
593.5 | 480.0 | 558.6 | |||||||||
Other
|
110.6 | 84.7 | 110.9 | |||||||||
Total Current Assets
|
9,502.4 | 7,903.9 | 8,850.4 | |||||||||
Investments
|
70.5 | 58.9 | 65.3 | |||||||||
Property, plant and equipment and intangibles
|
8,250.1 | 7,029.0 | 7,991.7 | |||||||||
Financial investments
|
130.9 | 118.5 | 129.2 | |||||||||
Trade accounts receivable
|
143.8 | 124.5 | 137.7 | |||||||||
Deferred income tax
|
462.6 | 376.1 | 412.3 | |||||||||
Escrow deposits
|
696.8 | 614.9 | 684.0 | |||||||||
Other
|
223.3 | 152.7 | 199.8 | |||||||||
Total Non-Current Assets
|
9,978.0 | 8,474.6 | 9,620.0 | |||||||||
TOTAL ASSETS
|
19,480.4 | 16,378.5 | 18,470.5 | |||||||||
LIABILITIES
|
||||||||||||
Loans, financing and debentures
|
3,442.4 | 1,830.0 | 2,570.4 | |||||||||
Suppliers
|
1,279.5 | 968.9 | 975.6 | |||||||||
Payroll and related charges
|
294.6 | 297.7 | 287.7 | |||||||||
Taxes
|
273.2 | 230.2 | 238.6 | |||||||||
Other
|
402.4 | 437.7 | 169.7 | |||||||||
Total Current Liabilities
|
5,692.1 | 3,764.5 | 4,241.9 | |||||||||
Loans, financing and debentures
|
4,932.8 | 5,139.6 | 5,622.3 | |||||||||
Provision for contingencies
|
623.3 | 569.7 | 629.2 | |||||||||
Post-retirement benefits
|
108.4 | 99.4 | 110.8 | |||||||||
Other
|
397.2 | 258.4 | 363.6 | |||||||||
Total Non-Current Liabilities
|
6,061.7 | 6,067.2 | 6,726.0 | |||||||||
TOTAL LIABILITIES
|
11,753.8 | 9,831.7 | 10,967.9 | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Capital
|
3,838.7 | 3,696.8 | 3,838.7 | |||||||||
Reserves
|
3,723.0 | 2,733.0 | 3,238.6 | |||||||||
Treasury shares
|
(103.0 | ) | (114.9 | ) | (111.5 | ) | ||||||
Others
|
239.3 | 205.1 | 507.9 | |||||||||
Non-controlling interest
|
28.6 | 26.9 | 28.8 | |||||||||
Total shareholders’ equity
|
7,726.6 | 6,546.9 | 7,502.6 | |||||||||
TOTAL LIAB. AND STOCKHOLDERS' EQUITY
|
19,480.4 | 16,378.5 | 18,470.5 | |||||||||
Cash and financial investments
|
4,400.1 | 3,543.7 | 3,826.1 | |||||||||
Debt
|
(8,375.2 | ) | (6,969.6 | ) | (8,192.7 | ) | ||||||
Net cash (debt)
|
(3,975.1 | ) | (3,425.9 | ) | (4,366.6 | ) |
ULTRAPAR
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais (except per share data)
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales and services
|
17,822.3 | 16,226.5 | 17,299.9 | 67,736.3 | 60,940.2 | |||||||||||||||
Cost of sales and services
|
(16,332.5 | ) | (14,939.8 | ) | (15,929.9 | ) | (62,304.6 | ) | (56,165.4 | ) | ||||||||||
Gross profit
|
1,489.8 | 1,286.7 | 1,370.0 | 5,431.7 | 4,774.9 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(574.3 | ) | (446.4 | ) | (556.7 | ) | (2,158.7 | ) | (1,756.4 | ) | ||||||||||
General and administrative
|
(296.8 | ) | (261.8 | ) | (268.9 | ) | (1,130.3 | ) | (1,012.3 | ) | ||||||||||
Other operating income (expenses), net
|
44.5 | 33.3 | 20.9 | 106.9 | 97.6 | |||||||||||||||
Income from sale of assets
|
21.8 | 21.9 | 8.5 | 37.0 | 40.3 | |||||||||||||||
Operating income
|
684.9 | 633.8 | 573.9 | 2,286.6 | 2,144.0 | |||||||||||||||
Financial results
|
||||||||||||||||||||
Financial income
|
102.0 | 73.9 | 92.7 | 366.0 | 240.6 | |||||||||||||||
Financial expenses
|
(226.7 | ) | (167.8 | ) | (200.1 | ) | (811.4 | ) | (578.2 | ) | ||||||||||
Equity in earnings (losses) of affiliates
|
(5.7 | ) | (1.2 | ) | (5.2 | ) | (16.5 | ) | (5.0 | ) | ||||||||||
Income before income and social contribution taxes
|
554.6 | 538.7 | 461.3 | 1,824.7 | 1,801.4 | |||||||||||||||
Provision for income and social contribution taxes
|
||||||||||||||||||||
Current
|
(178.2 | ) | (130.5 | ) | (130.3 | ) | (615.1 | ) | (534.5 | ) | ||||||||||
Deferred
|
(20.6 | ) | (49.6 | ) | (16.7 | ) | (21.7 | ) | (91.0 | ) | ||||||||||
Benefit of tax holidays
|
16.0 | 12.0 | 14.5 | 63.4 | 52.8 | |||||||||||||||
Net Income
|
371.8 | 370.7 | 328.8 | 1,251.2 | 1,228.7 | |||||||||||||||
Net income attributable to:
|
||||||||||||||||||||
Shareholders of Ultrapar
|
369.4 | 372.8 | 326.2 | 1,241.6 | 1,225.1 | |||||||||||||||
Non-controlling shareholders of the subsidiaries
|
2.4 | (2.1 | ) | 2.6 | 9.7 | 3.6 | ||||||||||||||
EBITDA
|
915.6 | 833.5 | 789.5 | 3,157.9 | 2,918.0 | |||||||||||||||
Depreciation and amortization
|
236.4 | 200.9 | 220.8 | 887.8 | 778.9 | |||||||||||||||
Total investments, net of disposals and repayments¹
|
489.8 | 438.3 | 372.2 | 1,248.8 | 1,118.8 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Earnings per share - R$
|
0.67 | 0.70 | 0.59 | 2.26 | 2.28 | |||||||||||||||
Net debt / Stockholders' equity
|
0.51 | 0.52 | 0.58 | 0.51 | 0.52 | |||||||||||||||
Net debt / LTM EBITDA
|
1.26 | 1.17 | 1.42 | 1.26 | 1.17 | |||||||||||||||
Net interest expense / EBITDA
|
0.14 | 0.11 | 0.14 | 0.14 | 0.12 | |||||||||||||||
Gross margin
|
8.4 | % | 7.9 | % | 7.9 | % | 8.0 | % | 7.8 | % | ||||||||||
Operating margin
|
3.8 | % | 3.9 | % | 3.3 | % | 3.4 | % | 3.5 | % | ||||||||||
EBITDA margin
|
5.1 | % | 5.1 | % | 4.6 | % | 4.7 | % | 4.8 | % |
ULTRAPAR
|
|||
CONSOLIDATED CASH FLOW STATEMENT
|
|||
In millions of Reais
|
|||
JAN - DEC
|
||||||||
2014
|
2013
|
|||||||
Cash Flows from (used in) operating activities
|
2,630.9 | 2,121.7 | ||||||
Net income
|
1,251.2 | 1,228.7 | ||||||
Depreciation and amortization
|
887.8 | 778.9 | ||||||
Working capital
|
99.0 | (185.8 | ) | |||||
Financial expenses (A)
|
945.0 | 613.1 | ||||||
Deferred income and social contribution taxes
|
21.7 | 91.0 | ||||||
Income from sale of assets
|
(37.0 | ) | (40.3 | ) | ||||
Cash paid for income and social contribution taxes
|
(416.6 | ) | (312.1 | ) | ||||
Other (B)
|
(120.3 | ) | (51.8 | ) | ||||
Cash Flows from (used in) investing activities
|
(1,244.2 | ) | (1,131.0 | ) | ||||
Additions to fixed and intangible assets, net of disposals
|
(1,215.7 | ) | (1,101.5 | ) | ||||
Acquisition and sale of equity investments
|
(28.5 | ) | (29.5 | ) | ||||
Cash Flows from (used in) financing activities
|
(539.3 | ) | (578.9 | ) | ||||
Debt raising
|
1,815.6 | 1,446.0 | ||||||
Amortization of debt / Payment of financial lease
|
(930.9 | ) | (765.0 | ) | ||||
Interest paid
|
(639.1 | ) | (548.5 | ) | ||||
Related parties
|
0.5 | (0.0 | ) | |||||
Dividends paid (C)
|
(783.0 | ) | (711.4 | ) | ||||
Other
|
(2.4 | ) | - | |||||
Net increase (decrease) in cash and cash equivalents
|
847.3 | 411.9 | ||||||
Cash and cash equivalents - Extrafarma's aquisition
|
9.1 | - | ||||||
Cash and cash equivalents at the beginning of the period (D)
|
3,543.7 | 3,131.8 | ||||||
Cash and cash equivalents at the end of the period (D)
|
4,400.1 | 3,543.7 | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Extrafarma - capital increase with the merger of shares and subscription warrants (E)
|
719.9 | - | ||||||
Extrafarma - gross debt assumed at the closing (E)
|
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)
|
Includes cash, cash equivalents and short and long term financial investments.
|
(E)
|
As a result of the association with Extrafarma. For more information, see Note 3.a from our financial statements from 2014 .
|
IPIRANGA
|
||||||||||||
CONSOLIDATED INVESTED CAPITAL
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
1,890.1 | 1,755.8 | 1,753.1 | |||||||||
Trade accounts receivable - noncurrent portion
|
114.6 | 100.4 | 109.1 | |||||||||
Inventories
|
1,102.4 | 1,033.0 | 1,164.4 | |||||||||
Taxes
|
270.2 | 177.0 | 260.3 | |||||||||
Other
|
225.6 | 223.8 | 242.2 | |||||||||
Property, plant and equipment, intangibles and investments
|
3,696.2 | 3,369.3 | 3,448.7 | |||||||||
TOTAL OPERATING ASSETS
|
7,299.2 | 6,659.4 | 6,977.7 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
897.1 | 772.8 | 650.2 | |||||||||
Payroll and related charges
|
95.5 | 104.1 | 85.3 | |||||||||
Post-retirement benefits
|
96.8 | 91.7 | 101.0 | |||||||||
Taxes
|
82.5 | 80.0 | 81.7 | |||||||||
Provision for contingencies
|
109.1 | 159.4 | 137.0 | |||||||||
Other accounts payable
|
172.5 | 188.0 | 153.2 | |||||||||
TOTAL OPERATING LIABILITIES
|
1,453.6 | 1,396.0 | 1,208.5 |
IPIRANGA
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
15,488.9 | 14,312.8 | 14,946.1 | 58,830.1 | 53,384.1 | |||||||||||||||
Cost of sales and services
|
(14,519.2 | ) | (13,421.5 | ) | (14,082.7 | ) | (55,338.9 | ) | (50,190.2 | ) | ||||||||||
Gross profit
|
969.7 | 891.2 | 863.4 | 3,491.1 | 3,194.0 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(326.0 | ) | (308.8 | ) | (327.4 | ) | (1,304.7 | ) | (1,202.8 | ) | ||||||||||
General and administrative
|
(139.2 | ) | (137.3 | ) | (138.8 | ) | (566.4 | ) | (556.7 | ) | ||||||||||
Other operating income (expenses), net
|
41.1 | 34.8 | 19.0 | 95.7 | 96.5 | |||||||||||||||
Income from sale of assets
|
27.1 | 24.1 | 9.6 | 42.3 | 43.8 | |||||||||||||||
Operating income
|
572.7 | 504.0 | 425.8 | 1,758.1 | 1,574.7 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.2 | 0.2 | 0.2 | 1.0 | 0.8 | |||||||||||||||
EBITDA
|
711.5 | 623.6 | 556.7 | 2,288.0 | 2,029.6 | |||||||||||||||
Depreciation and amortization
|
138.7 | 119.4 | 130.8 | 529.0 | 454.2 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/m3)
|
144 | 136 | 132 | 136 | 129 | |||||||||||||||
Operating margin (R$/m3)
|
85 | 77 | 65 | 69 | 64 | |||||||||||||||
EBITDA margin (R$/m3)
|
106 | 95 | 85 | 89 | 82 | |||||||||||||||
EBITDA margin (%)
|
4.6 | % | 4.4 | % | 3.7 | % | 3.9 | % | 3.8 | % |
OXITENO
|
||||||||||||
CONSOLIDATED INVESTED CAPITAL
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
401.3 | 373.2 | 465.2 | |||||||||
Inventories
|
516.0 | 506.6 | 515.9 | |||||||||
Taxes
|
106.8 | 130.1 | 109.0 | |||||||||
Other
|
123.2 | 98.7 | 108.4 | |||||||||
Property, plant and equipment, intangibles and investments
|
1,669.2 | 1,685.3 | 1,663.6 | |||||||||
TOTAL OPERATING ASSETS
|
2,816.5 | 2,793.9 | 2,862.2 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
160.5 | 139.4 | 141.5 | |||||||||
Payroll and related charges
|
71.2 | 94.3 | 64.6 | |||||||||
Taxes
|
31.7 | 26.6 | 36.4 | |||||||||
Provision for contingencies
|
95.3 | 88.0 | 93.2 | |||||||||
Other accounts payable
|
30.7 | 31.8 | 18.3 | |||||||||
TOTAL OPERATING LIABILITIES
|
389.4 | 380.1 | 354.0 |
OXITENO
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
888.0 | 834.9 | 872.0 | 3,413.6 | 3,277.8 | |||||||||||||||
Cost of goods sold
|
||||||||||||||||||||
Variable
|
(558.1 | ) | (524.0 | ) | (582.9 | ) | (2,203.9 | ) | (2,086.3 | ) | ||||||||||
Fixed
|
(84.5 | ) | (77.2 | ) | (66.3 | ) | (295.7 | ) | (273.7 | ) | ||||||||||
Depreciation and amortization
|
(31.4 | ) | (29.7 | ) | (33.1 | ) | (125.1 | ) | (119.5 | ) | ||||||||||
Gross profit
|
214.0 | 204.0 | 189.7 | 788.9 | 798.3 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(71.3 | ) | (59.0 | ) | (68.4 | ) | (259.4 | ) | (236.2 | ) | ||||||||||
General and administrative
|
(78.2 | ) | (69.0 | ) | (59.0 | ) | (263.3 | ) | (250.7 | ) | ||||||||||
Other operating income (expenses), net
|
0.1 | (2.3 | ) | 0.1 | (0.1 | ) | (3.3 | ) | ||||||||||||
Income from sale of assets
|
(1.8 | ) | 0.3 | (0.2 | ) | (1.9 | ) | 0.5 | ||||||||||||
Operating income
|
62.7 | 74.0 | 62.1 | 264.2 | 308.6 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.4 | 0.1 | 0.3 | 1.0 | 0.1 | |||||||||||||||
EBITDA
|
97.8 | 106.9 | 98.7 | 403.7 | 440.6 | |||||||||||||||
Depreciation and amortization
|
34.7 | 32.7 | 36.3 | 138.5 | 131.9 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
1,104 | 1,143 | 927 | 1,012 | 1,029 | |||||||||||||||
Gross margin (US$/ton)
|
434 | 502 | 408 | 430 | 477 | |||||||||||||||
Operating margin (R$/ton)
|
323 | 415 | 304 | 339 | 398 | |||||||||||||||
Operating margin (US$/ton)
|
127 | 182 | 134 | 144 | 184 | |||||||||||||||
EBITDA margin (R$/ton)
|
505 | 599 | 483 | 518 | 568 | |||||||||||||||
EBITDA margin (US$/ton)
|
198 | 263 | 212 | 220 | 263 |
ULTRAGAZ
|
||||||||||||
CONSOLIDATED INVESTED CAPITAL
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
179.9 | 168.4 | 189.1 | |||||||||
Trade accounts receivable - noncurrent portion
|
28.9 | 23.7 | 28.3 | |||||||||
Inventories
|
56.9 | 51.0 | 57.7 | |||||||||
Taxes
|
44.3 | 35.7 | 41.3 | |||||||||
Escrow deposits
|
187.9 | 153.4 | 178.8 | |||||||||
Other
|
48.3 | 29.9 | 38.6 | |||||||||
Property, plant and equipment, intangibles and investments
|
781.6 | 738.9 | 786.2 | |||||||||
TOTAL OPERATING ASSETS
|
1,327.8 | 1,201.0 | 1,320.0 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
29.6 | 40.5 | 45.5 | |||||||||
Payroll and related charges
|
83.1 | 83.4 | 92.4 | |||||||||
Taxes
|
5.7 | 5.1 | 5.9 | |||||||||
Provision for contingencies
|
91.2 | 82.5 | 88.8 | |||||||||
Other accounts payable
|
27.3 | 26.2 | 25.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
236.8 | 237.7 | 258.2 |
ULTRAGAZ
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
1,055.6 | 1,006.8 | 1,095.2 | 4,091.3 | 3,982.3 | |||||||||||||||
Cost of sales and services
|
(889.1 | ) | (863.8 | ) | (926.1 | ) | (3,478.5 | ) | (3,398.2 | ) | ||||||||||
Gross profit
|
166.5 | 143.0 | 169.2 | 612.7 | 584.1 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(76.6 | ) | (74.7 | ) | (79.1 | ) | (299.5 | ) | (299.1 | ) | ||||||||||
General and administrative
|
(41.0 | ) | (36.1 | ) | (35.1 | ) | (144.8 | ) | (133.3 | ) | ||||||||||
Other operating income (expenses), net
|
0.9 | (0.0 | ) | 0.2 | 2.2 | (0.7 | ) | |||||||||||||
Income from sale of assets
|
(2.6 | ) | (2.5 | ) | (0.5 | ) | (1.7 | ) | (3.9 | ) | ||||||||||
Operating income
|
47.2 | 29.6 | 54.7 | 169.0 | 147.0 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
0.2 | (0.0 | ) | 0.0 | 0.2 | (0.0 | ) | |||||||||||||
EBITDA
|
81.8 | 63.2 | 89.4 | 305.5 | 280.5 | |||||||||||||||
Depreciation and amortization
|
34.4 | 33.5 | 34.7 | 136.4 | 133.5 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin (R$/ton)
|
387 | 339 | 367 | 358 | 344 | |||||||||||||||
Operating margin (R$/ton)
|
110 | 70 | 119 | 99 | 87 | |||||||||||||||
EBITDA margin (R$/ton)
|
190 | 150 | 194 | 179 | 165 |
ULTRACARGO
|
||||||||||||
CONSOLIDATED INVESTED CAPITAL
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
DEC
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
23.7 | 26.9 | 29.2 | |||||||||
Inventories
|
1.9 | 1.9 | 1.6 | |||||||||
Taxes
|
9.9 | 10.8 | 10.2 | |||||||||
Other
|
23.7 | 18.5 | 18.3 | |||||||||
Property, plant and equipment, intangibles and investments
|
921.7 | 949.1 | 926.6 | |||||||||
TOTAL OPERATING ASSETS
|
980.9 | 1,007.3 | 985.9 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
11.3 | 16.5 | 8.9 | |||||||||
Payroll and related charges
|
17.4 | 15.7 | 16.8 | |||||||||
Taxes
|
5.4 | 4.4 | 5.2 | |||||||||
Provision for contingencies
|
11.7 | 10.4 | 11.3 | |||||||||
Other accounts payable¹
|
41.9 | 49.2 | 42.2 | |||||||||
TOTAL OPERATING LIABILITIES
|
87.7 | 96.2 | 84.4 |
ULTRACARGO
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SEP
|
DEC
|
DEC
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Net sales
|
83.5 | 81.6 | 89.7 | 346.5 | 332.1 | |||||||||||||||
Cost of sales and services
|
(35.5 | ) | (33.2 | ) | (35.9 | ) | (141.9 | ) | (133.8 | ) | ||||||||||
Gross profit
|
48.0 | 48.4 | 53.8 | 204.5 | 198.3 | |||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling
|
(4.0 | ) | (3.9 | ) | (3.9 | ) | (15.8 | ) | (18.3 | ) | ||||||||||
General and administrative
|
(19.9 | ) | (20.3 | ) | (19.3 | ) | (78.3 | ) | (76.2 | ) | ||||||||||
Other operating income (expenses), net
|
1.7 | 0.9 | 1.5 | 7.6 | 5.1 | |||||||||||||||
Income from sale of assets
|
(0.1 | ) | 0.0 | 0.0 | (0.6 | ) | (0.1 | ) | ||||||||||||
Operating income
|
25.7 | 25.1 | 32.2 | 117.3 | 108.9 | |||||||||||||||
Equity in earnings (losses) of affiliates
|
(0.3 | ) | 0.3 | (0.1 | ) | 0.2 | 1.3 | |||||||||||||
EBITDA
|
37.8 | 37.5 | 44.5 | 166.9 | 157.5 | |||||||||||||||
Depreciation and amortization
|
12.4 | 12.1 | 12.3 | 49.4 | 47.3 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Gross margin
|
57 | % | 59 | % | 60 | % | 59 | % | 60 | % | ||||||||||
Operating margin
|
31 | % | 31 | % | 36 | % | 34 | % | 33 | % | ||||||||||
EBITDA margin
|
45 | % | 46 | % | 50 | % | 48 | % | 47 | % |
EXTRAFARMA
|
||||||||||||
CONSOLIDATED INVESTED CAPITAL
|
||||||||||||
In millions of Reais
|
||||||||||||
QUARTERS ENDED IN
|
||||||||||||
DEC
|
SEP
|
SEP
|
||||||||||
2014
|
2013
|
2014
|
||||||||||
OPERATING ASSETS
|
||||||||||||
Trade accounts receivable
|
111.9 | 84.8 | 109.6 | |||||||||
Inventories
|
247.9 | 203.6 | 201.7 | |||||||||
Taxes
|
54.2 | 28.7 | 36.2 | |||||||||
Other
|
10.6 | 9.4 | 11.3 | |||||||||
Property, plant and equipment and intangibles
|
104.9 | 66.4 | 73.0 | |||||||||
TOTAL OPERATING ASSETS
|
529.4 | 393.0 | 431.8 | |||||||||
OPERATING LIABILITIES
|
||||||||||||
Suppliers
|
180.3 | 129.8 | 132.1 | |||||||||
Payroll and related charges
|
27.2 | 19.3 | 28.3 | |||||||||
Taxes
|
13.1 | 3.3 | 12.1 | |||||||||
Provision for contingencies
|
53.8 | 10.0 | 46.8 | |||||||||
Others
|
17.0 | 14.4 | 16.5 | |||||||||
TOTAL OPERATING LIABILITIES
|
291.5 | 176.9 | 235.8 |
EXTRAFARMA
|
||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||
In millions of Reais
|
||||||||||||||||||||
QUARTERS ENDED IN
|
ACCUMULATED
|
|||||||||||||||||||
DEC
|
DEC
|
SET
|
DEC1
|
DEC1
|
||||||||||||||||
2014
|
2013
|
2014
|
2014
|
2013
|
||||||||||||||||
Gross revenues
|
346.1 | 293.7 | 326.7 | 1,170.6 | 1,005.1 | |||||||||||||||
Sales returns, discounts and taxes
|
(27.6 | ) | (15.6 | ) | (17.7 | ) | (69.3 | ) | (49.8 | ) | ||||||||||
Net sales
|
318.5 | 278.1 | 309.0 | 1,101.3 | 955.3 | |||||||||||||||
Cost of sales and services
|
(212.1 | ) | (193.9 | ) | (215.0 | ) | (752.4 | ) | (667.2 | ) | ||||||||||
Gross profit
|
106.4 | 84.2 | 94.0 | 349.0 | 288.0 | |||||||||||||||
Operating expenses
|
(107.0 | ) | (74.6 | ) | (95.5 | ) | (332.5 | ) | (238.0 | ) | ||||||||||
Other operating income (expenses), net
|
0.7 | (1.1 | ) | 0.0 | 1.6 | (4.9 | ) | |||||||||||||
Income from sale of assets
|
(0.9 | ) | 0.0 | (0.4 | ) | (1.1 | ) | 0.1 | ||||||||||||
Operating income
|
(0.7 | ) | 8.5 | (1.9 | ) | 16.9 | 45.3 | |||||||||||||
EBITDA
|
3.3 | 11.0 | 1.6 | 29.8 | 53.7 | |||||||||||||||
Depreciation and amortization
|
4.0 | 2.5 | 3.5 | 12.8 | 8.4 | |||||||||||||||
RATIOS2
|
||||||||||||||||||||
Gross margin (%)
|
31 | % | 29 | % | 29 | % | 30 | % | 29 | % | ||||||||||
Operating margin (%)
|
0 | % | 3 | % | -1 | % | 1 | % | 5 | % | ||||||||||
EBITDA margin (%)
|
1 | % | 4 | % | 0 | % | 3 | % | 5 | % |
ULTRAPAR PARTICIPAÇÕES S/A
|
||||||||||||||||||||||||||||||
LOANS
|
||||||||||||||||||||||||||||||
In millions of Reais - IFRS
|
||||||||||||||||||||||||||||||
LOANS
|
Balance in December/20141
|
|||||||||||||||||||||||||||||
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma
|
Ultrapar Parent Company / Other
|
Ultrapar Consolidated
|
Index/
Currency
|
Weighted average interest
rate (% p.y.) 2
|
Maturity
|
|||||||||||||||||||||
Foreign Currency
|
||||||||||||||||||||||||||||||
Notes
|
- | - | 664.1 | - | - | - | 664.1 |
US$
|
+7,3 | 2015 | ||||||||||||||||||||
Foreign loan 4
|
603.0 | - | - | - | - | - | 603.0 |
US$ + LIBOR
|
+0,6 |
2015 to 2017
|
||||||||||||||||||||
Advances on foreign exchange contracts
|
- | 184.1 | - | - | - | - | 184.1 |
US$
|
+1,1 |
< 344 days
|
||||||||||||||||||||
Foreign loan
|
- | 158.0 | - | - | - | - | 158.0 |
US$ + LIBOR
|
+1,0 | 2017 | ||||||||||||||||||||
Financial institutions
|
- | 113.9 | - | - | - | - | 113.9 |
US$
|
+2,9 |
2015 to 2017
|
||||||||||||||||||||
Financial institutions
|
- | 53.3 | - | - | - | - | 53.3 |
US$ + LIBOR
|
+2,0 |
2016 to 2017
|
||||||||||||||||||||
BNDES
|
5.3 | 18.7 | 9.2 | - | - | - | 33.2 |
US$
|
+6,0 |
2015 to 2020
|
||||||||||||||||||||
Financial institutions
|
- | 32.3 | - | - | - | - | 32.3 |
MX$ + TIIE
|
+1,0 |
2015 to 2016
|
||||||||||||||||||||
Foreign currency advances delivered
|
- | 25.4 | - | - | - | - | 25.4 |
US$
|
+5,4 |
< 55 days
|
||||||||||||||||||||
Subtotal
|
608.3 | 585.6 | 673.3 | - | - | - | 1,867.2 | |||||||||||||||||||||||
Local Currency
|
||||||||||||||||||||||||||||||
Banco do Brasil floating rate
|
2,873.6 | - | - | - | - | - | 2,873.6 |
CDI
|
104.6 |
2015 to 2019
|
||||||||||||||||||||
Debentures - 1st and 2nd issuances IPP
|
1,409.5 | - | - | - | - | - | 1,409.5 |
CDI
|
107.9 |
2017 to 2018
|
||||||||||||||||||||
Debentures - 4th issuance
|
- | - | - | - | - | 874.3 | 874.3 |
CDI
|
108.3 | 2015 | ||||||||||||||||||||
BNDES
|
171.7 | 100.3 | 176.5 | 82.5 | - | - | 531.0 |
TJLP
|
+2,6 |
2015 to 2021
|
||||||||||||||||||||
Banco do Brasil fixed rate 3
|
503.9 | - | - | - | - | - | 503.9 | $R | +12,1 | 2015 | ||||||||||||||||||||
Banco do Nordeste do Brasil
|
- | 46.4 | - | 38.7 | - | - | 85.1 | $R | +8,5 |
2015 to 2021
|
||||||||||||||||||||
Research and projects financing (FINEP)
|
29.9 | 44.9 | - | - | - | - | 74.8 | $R | +4,0 |
2015 to 2021
|
||||||||||||||||||||
BNDES
|
44.4 | 7.3 | 7.9 | 1.3 | 1.7 | - | 62.6 | $R | +4,6 |
2015 to 2022
|
||||||||||||||||||||
Financial leasing
|
- | - | 45.9 | - | - | - | 45.9 |
IGPM
|
+5,6 |
2015 to 2031
|
||||||||||||||||||||
Export Credit Note 5
|
- | 25.7 | - | - | - | - | 25.7 | $R | +8,0 | 2016 | ||||||||||||||||||||
Research and projects financing (FINEP)
|
2.4 | 2.7 | 3.9 | - | - | - | 9.1 |
TJLP
|
-1.3 |
2015 to 2023
|
||||||||||||||||||||
Working capital loan - fixed rate
|
- | - | - | - | 3.4 | - | 3.4 | $R | +10,4 |
2015 to 2016
|
||||||||||||||||||||
Financial leasing fixed rate
|
- | - | - | - | 0.7 | - | 0.7 | $R | +15,6 |
2015 to 2017
|
||||||||||||||||||||
Agency for Financing Machinery and Equipment (FINAME)
|
- | - | - | - | 0.5 | - | 0.5 |
TJLP
|
+5,6 |
2015 to 2022
|
||||||||||||||||||||
Financial leasing floating rate
|
- | - | - | - | 0.5 | - | 0.5 |
CDI
|
+2,8 |
2015 to 2017
|
||||||||||||||||||||
Subtotal
|
5,035.5 | 227.3 | 234.2 | 122.5 | 6.7 | 874.3 | 6,500.6 | |||||||||||||||||||||||
Unrealized losses on swaps transactions
|
4.1 | 3.2 | 0.1 | - | - | - | 7.4 | |||||||||||||||||||||||
Total
|
5,648.0 | 816.1 | 907.5 | 122.5 | 6.7 | 874.3 | 8,375.2 | |||||||||||||||||||||||
Composition per maturity
|
||||||||||||||||||||||||||||||
Up to 1 year
|
1,426.4 | 371.9 | 730.7 | 35.2 | 3.9 | 874.3 | 3,442.4 | |||||||||||||||||||||||
From 1 to 2 years
|
378.1 | 103.5 | 55.5 | 32.7 | 2.1 | - | 572.0 | |||||||||||||||||||||||
From 2 to 3 years
|
2,045.1 | 284.6 | 35.7 | 24.9 | 0.4 | - | 2,390.7 | |||||||||||||||||||||||
From 3 to 4 years
|
829.8 | 27.8 | 26.0 | 10.6 | 0.2 | - | 894.3 | |||||||||||||||||||||||
From 4 to 5 years
|
961.3 | 14.0 | 23.8 | 7.6 | 0.1 | - | 1,006.9 | |||||||||||||||||||||||
Thereafter
|
7.3 | 14.4 | 35.8 | 11.5 | 0.1 | - | 68.9 | |||||||||||||||||||||||
Total
|
5,648.0 | 816.1 | 907.5 | 122.5 | 6.7 | 874.3 | 8,375.2 |
Balance in December/20141 | ||||||||||||||||||||||||||||||
Ipiranga
|
Oxiteno
|
Ultragaz
|
Ultracargo
|
Extrafarma
|
Ultrapar Parent Company / Other
|
Ultrapar
Consolidated
|
||||||||||||||||||||||||
CASH AND LONG TERM INVESTMENTS
|
2,138.1 | 1,229.2 | 478.1 | 348.3 | 8.2 | 198.2 | 4,407.6 |
CNPJ No. 33.256.439/0001-39
|
NIRE 35.300.109.724
|
1.
|
To approve, after being examined and discussed, the Company's financial statements, including the balance sheet and the management report for the fiscal year ended December 31, 2014, as well as the allocation of profit for the year and the distribution of dividends, supported by the independent auditor's report.
|
2.
|
To approve, subject to ratification by the annual general shareholders meeting, the following allocation of the net
|
|
a)
|
sixty-two million seventy-eight thousand one hundred and twenty-two Reais and five centavos (R$ 62,078,122.05) will be allocated to the legal reserve;
|
|
b)
|
four hundred million seven hundred and sixty-seven thousand one hundred and ninety-six Reais and eleven centavos (R$ 400,767,196.11) will be allocated to the statutory investment reserve; and
|
|
c)
|
seven hundred and seventy-eight million seven hundred and seventeen thousand one hundred and twenty-two Reais and eighty centavos (R$ 778,717,122.80) will be allocated for the payment of dividends to holders of common shares, of which three hundred and eighty-nine million five hundred and fifty-three thousand five hundred and twenty-seven Reais and forty centavos (R$ 389,553,527.40) were paid as interim dividends in accordance with the decision of this Board dated August 6, 2014. The remaining balance of the dividends approved herein, in the amount of three hundred and eighty-nine million one hundred and sixty-three thousand five hundred and ninety-five Reais with forty centavos (R$ 389,163,595.40), will be paid to the shareholders from March 13, 2015 onwards, without remuneration or inflation adjustment, and shareholders are entitled to receive dividends of seventy-one centavos of one Real (R$ 0.71) per share.
|
3.
|
The Board Members examined and approved, in accordance with Ultrapar's Investment Approval Policy, a proposal for investments in a fuel logistics base owned by Ipiranga, the Company's business division in the fuel distribution segment.
|
4.
|
To approve, pursuant to article 59, paragraph 1, of the Brazilian Corporate Law, the issuance by the Company, for public distribution, of simple, non-convertible, unsecured debentures (“Issuance” and “Debentures”, respectively), under the terms and conditions below:
|
4.1
|
Total Issuance Amount
|
4.1.1
|
The total Issuance amount is up to eight hundred million Reais (R$ 800,000,000.00) as of the Issuance Date (as defined below).
|
4.2
|
Issuance Number
|
4.2.1
|
The present Issuance is the fifth (5th) issuance of Debentures of the Company.
|
4.3
|
Quantity and Unit Par Value of the Debentures
|
4.3.1
|
Eighty hundred (80,000) Debentures will be issued, with unit par value of ten thousand Reais (R$ 10,000.00) (“Unit Par Value”) as of the Issuance Date (as defined below).
|
4.4
|
Tranche
|
4.4.1
|
The Issuance is composed of one (1) single tranche.
|
4.5
|
Placement
|
4.6
|
Issuance Date, Term and Maturity Date
|
4.6.1
|
The issuance date will be the date of effective subscription of the Debentures (“Issuance Date”).
|
4.6.2
|
The Debentures will have a 3-year term, starting from the Issuance Date.
|
4.7
|
Non-convertibility and Form
|
4.7.1
|
The Debentures are simple, nominative, book-entry form and non convertible into shares of the Company.
|
4.8.
|
Type
|
4.8.1
|
The Debentures are unsecured.
|
4.9
|
Underwriting and Trading in the Primary Market
|
4.9.2
|
The Debentures will trade under the terms of CVM Instruction 476/09 and other applicable laws and regulations.
|
4.10
|
Remuneration
|
4.10.1
|
The Unit Par Value of the Debentures will not be subject to monetary adjustment.
|
4.11
|
Remuneration Payment
|
4.11.1
|
The remuneration on the Debentures must be paid on a half-yearly basis, starting from the Issuance Date.
|
4.12
|
Amorization
|
4.12.1
|
The Debentures under this Issuance will be redeemed in one single tranche at the final maturity date of the Debentures.
|
4.13
|
Default Charges
|
4.13.1
|
In case of delay in the payment of any amount due with regard to the Debentures, the overdue amounts will be subject to the penalties set forth in the Indenture.
|
4.14
|
Renegotiation
|
4.14.1
|
There will be no renegotiation of the Debentures.
|
4.15
|
Optional Early Redemption
|
4.16
|
Optional Acquisition
|
4.17
|
Accelerated Maturity
|
|
i)
|
failure to pay the principal and/or Yield due on the Debentures on their respective due dates;
|
ii)
|
request for judicial or extrajudicial reorganization by the Issuer to any creditor, or class of creditors, regardless of obtaining the judicial homologation or the deferment of the processing or its waiver;
|
|
iii)
|
liquidation, dissolution, or declaration of bankruptcy of the Company and controlled companies;
|
|
iv)
|
filing by the Company of a petition for bankruptcy;
|
|
v)
|
occurrence of any change in the control of the Company, to be defined in the Indenture.
|
4.18
|
Use of Proceeds
|
4.19
|
Subscription Term
|
4.20
|
Profit Sharing
|
4.21
|
Placement of Additional Lot and Supplemental Lot
|
4.22
|
Place of Payment
|
5.
|
The Board of Directors decided to authorize the Company's Executive Board to take any measures necessary to the implementation of the resolutions adopted herein, including,
|
6.
|
The Board Members ratified the renewal, for a period of three (3) years, of part of the financing obtained from Banco do Brasil S.A. by wholly-owned subsidiary Ipiranga Produtos de Petróleo S.A., with principal amount of three hundred and thirty-three million three hundred and thirty-three thousand three hundred and thirty-three Reais with thirty-three centavos (R$ 333,333,333.33), with amortization of the principal in two installments due on July 21, 2017 and January 21, 2018, and interest corresponding to the accumulated variation of one hundred and six percent (106%) of the average Interbank Deposit ("DI") rates, calculated and disclosed daily by CETIP S.A. – Mercados Organizados (“CETIP”).
|
7.
|
Finally, considering (i) Mr. Ivan de Souza Monteiro's resignation as member of the Board of Directors, received on February 11,
|
|
1.
|
The members of the Fiscal Council unanimously expressed a favorable opinion about the Company’s financial statements and management report for the year 2014, as well as the proposal for the destination of net earnings of the year and distribution of dividends to shareholders under the terms presented by the Company’s management.
|
|
2.
|
Pursuant to legal requirements and to the Internal Bylaws of the Fiscal Council, having examined the matters at the meeting held on February 24th, 2015 and based on the unqualified opinion of the independent auditors, dated February 25th, 2015, the Fiscal Council issued its report, as attached (Annex A).
|
Flavio César Maia Luz
|
Mario Probst
|
José Reinaldo Magalhães
|
ULTRAPAR PARTICIPAÇÕES S.A.
Publicly-Traded Company
CNPJ nº 33.256.439/0001- 39
NIRE 35.300.109.724
|
ULTRAPAR HOLDINGS INC.
|
|||
By:
|
/s/ André Covre
|
||
Name:
|
André Covre
|
||
Title:
|
Chief Financial and Investor Relations Officer
|