Form
20-F
|
X
|
Form
40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
ITEM
|
|
1.
|
Report
prepared by Apsis Consultoria Empresarial Ltda. regarding
the appraisal of net equity value at market price per share of
União
Terminais e Armazéns
Gerais Ltda and Lexington Participações
Ltda.
|
REPORT:
|
RJ-0284/08-01A
|
|
BASE
DATE:
|
October 31,
2008
|
|
APPLICANTS:
|
TERMINAL QUÍMICO DE ARATU S/A -
TEQUIMAR, with head office located at Via Matoim, s/nº, Porto de
Aratu, Candeias, State of Bahia, registered with the General Roster of
Corporate Taxpayers (CNPJ/MF) under no. 14.688.220/0001-64, hereinafter
called TEQUIMAR;
and
ULTRAPAR PARTICIPAÇÕES
S.A., with head office located at Av. Brigadeiro Luiz Antonio,
nº. 1.343, 9º
andar, São Paulo, State of São Paulo, registered with the General Roster
of Corporate Taxpayers (CNPJ/MF) under no. 33.256.439/0001-39, hereinafter
called ULTRAPAR
|
|
OBJECTS:
|
UNIÃO TERMINAIS E ARMAZÉNS
GERAIS LTDA, with head office located at Rua União, nº. 765, sala
122, Mauá, State of São Paulo, registered with the General Roster of
Corporate Taxpayers (CNPJ/MF) under no. 50.280.387/0001-55, hereinafter
called UNIÃO
TERMINAIS; and
LEXINGTON PARTICIPAÇÕES
LTDA, with head office located at Rua Araújo Porto Alegre, 36, 4º
andar, City and State of Rio de Janeiro, registered with the General
Roster of Corporate Taxpayers (CNPJ/MF) under no. 09.469.509/0001-52,
hereinafter called LEXINGTON.
|
|
PURPOSE:
|
Calculation of the Net Equity
value of UNIÃO TERMINAIS and LEXINGTON at market price, in order to assess
the applicability of Article 256, II, b), of Act no. 6.404/76 (Corporate
Law), based on the acquisition of the totality of shares of UNIÃO
TERMINAIS and
LEXINGTON by TEQUIMAR.
|
RELEVANT
ACCOUNTS
|
VALUE
( THOUSAND REALS )
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
127,750 | 61,437 | 189,187 | |||||||||
CURRENT
ASSETS
|
18,256 | (65 | ) | 18,190 | ||||||||
Cash and
banks
|
629 | 0 | 629 | |||||||||
Financial
investments
|
9,874 | 0 | 9,874 | |||||||||
Accounts
receivable
|
3,349 | 0 | 3,349 | |||||||||
Inventories
|
176 | 0 | 176 | |||||||||
Deferred
income tax and social contribution
|
1,207 | 0 | 1,207 | |||||||||
Taxes
recoverable
|
1,371 | 0 | 1,371 | |||||||||
Prepaid
expenses
|
513 | (65 | ) | 447 | ||||||||
Accounts
receivable from subsidiary companies
|
783 | 0 | 783 | |||||||||
Other
accounts receivable
|
354 | 0 | 354 | |||||||||
LONG-TERM
ASSETS
|
1,282 | 0 | 1,282 | |||||||||
Deferred
income tax and social contribution
|
251 | 0 | 251 | |||||||||
Taxes
recoverable
|
148 | 0 | 148 | |||||||||
Judicial
deposits
|
750 | 0 | 750 | |||||||||
Accounts
receivable
|
133 | 0 | 133 | |||||||||
PERMANENT
ASSETS
|
108,211 | 61,503 | 169,714 | |||||||||
Investments
|
8 | (8 | ) | (0 | ) | |||||||
Others
|
8 | (8 | ) | (0 | ) | |||||||
Fixed
assets
|
106,170 | 62,007 | 168,177 | |||||||||
Equipment and
installations
|
58,463 | 50,237 | 108,699 | |||||||||
Buildings and
construction
|
31,234 | (92 | ) | 31,142 | ||||||||
Land
|
10,389 | 11,863 | 22,252 | |||||||||
Leasehold
improvements
|
0 | 0 | 0 | |||||||||
Work in
progress/Advance to suppliers
|
4,420 | 0 | 4,420 | |||||||||
Others
|
1,663 | 0 | 1,663 | |||||||||
Deferred
assets
|
1,831 | (496 | ) | 1,335 | ||||||||
Intangible
assets
|
203 | 0 | 203 |
RELEVANT
ACCOUNTS
|
VALUE
(THOUSANDS REALS)
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
127,750 | 61,437 | 189,187 | |||||||||
CURRENT
LIABILITIES
|
27,995 | 20,605 | 48,601 | |||||||||
Loans
|
19,642 | 0 | 19,642 | |||||||||
Suppliers
|
1,004 | 0 | 1,004 | |||||||||
Wages and
social charges
|
1,075 | 0 | 1,075 | |||||||||
Profit and
gain sharing
|
1,641 | 0 | 1,641 | |||||||||
Income tax
and social contributions payable
|
428 | 20,605 | 21,034 | |||||||||
Tax
Liabilities
|
2,817 | 0 | 2,817 | |||||||||
Other
accounts payable
|
1,387 | 0 | 1,387 | |||||||||
LONG-TERM
LIABILITIES
|
25,795 | 833 | 26,628 | |||||||||
Loans
|
23,896 | 0 | 23,896 | |||||||||
Other taxes
and contributions
|
862 | 0 | 862 | |||||||||
Other
accounts payable
|
1,037 | 833 | 1,870 | |||||||||
NET
EQUITY
|
73,960 | 39,999 | 113,958 | |||||||||
Capital
stock
|
52,031 | 0 | 52,031 | |||||||||
Capital
reserves
|
192 | 0 | 192 | |||||||||
Revenue
reserves
|
13,213 | 0 | 13,213 | |||||||||
Accumulated
Profits/Deficit
|
8,522 | 0 | 8,522 | |||||||||
Net
Adjustment to Market Value
|
39,999 |
RELEVANT
ACCOUNTS
|
VALUE
(THOUSANDS REALS)
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
8,501 | 13,181 | 21,682 | |||||||||
CURRENT
ASSETS
|
2,866 | 0 | 2,866 | |||||||||
Cash and
banks
|
869 | 0 | 869 | |||||||||
Accounts
receivable from subsidiary companies
|
445 | 0 | 445 | |||||||||
Proposed
dividends receivable
|
1,552 | 0 | 1,552 | |||||||||
LONG-TERM
ASSETS
|
0 | 0 | 0 | |||||||||
PERMANENT
ASSETS
|
5,635 | 13,181 | 18,816 | |||||||||
Investments
|
5,635 | 13,181 | 18,816 | |||||||||
União/Vopak Armazens
Gerais Ltds. 50%
|
5,635 | 13,181 | 18,816 | |||||||||
TOTAL
LIABILITIES
|
8,501 | 13,181 | 21,682 | |||||||||
CURRENT
LIABILITIES
|
14 | 0 | 14 | |||||||||
LONG-TERM
LIABILITIES
|
0 | 0 | 0 | |||||||||
NET
EQUITY
|
8,487 | 13,181 | 21,668 | |||||||||
Capital
stock
|
8,033 | 0 | 8,033 | |||||||||
Profit
reserves
|
23 | 0 | 23 | |||||||||
Accumulated
profit
|
431 | 0 | 431 | |||||||||
Net
Adjustment to Market Value
|
13,181 |
1. INTRODUCTION
|
6
|
2. PRINCIPLES AND
QUALIFICATIONS
|
7
|
3. RESPONSIBILITY LIMITS
|
8
|
4. APPRAISAL OF UNIÃO TERMINAIS AND
LEXINGTON
|
9
|
4.1. METHODOLOGY USED
|
9
|
4.2. PROFILING OF UNIAO
TERMINAIS
|
10
|
4.3. PROFILING OF
LEXINGTON
|
13
|
4.4. APPRAISAL OF NET EQUITY VALUE AT MARKET PRICE PER
SHARE
|
14
|
5. CONCLUSION
|
24
|
6. LIST OF ATTACHMENTS
|
25
|
1.
|
INTRODUCTION
|
§
|
Bylaws or
Articles of Incorporation of the
companies;
|
§
|
Financial
statements of the group’s
companies;
|
§
|
Organization
chart and corporate holdings;
|
§
|
List of
assets from permanent assets;
|
§
|
Set of
architectural plans; and
|
§
|
Area
charts.
|
§
|
AMILCAR DE
CASTRO
|
§
|
ANA CRISTINA
FRANÇA DE SOUZA
|
§
|
CESAR DE
FREITAS SILVESTRE
|
§
|
CLAUDIO MARÇAL
DE FREITAS
|
§
|
FLAVIO LUIZ
PEREIRA
|
§
|
LUIZ PAULO
CESAR SILVEIRA
|
§
|
MARCELO UNFER
PARABONI
|
§
|
MARGARETH
GUIZAN DA SILVA OLIVEIRA
|
§
|
RICARDO DUARTE
CARNEIRO MONTEIRO
|
§
|
SÉRGIO FREITAS
DE SOUZA
|
§
|
WASHINGTON
FERREIRA BRAGA
|
2.
|
PRINCIPLES
AND QUALIFICATIONS
|
§
|
The
consultants and appraisers have no personal bias towards the subject
matter involved in this report nor derive any advantage from
it.
|
§
|
The
professional fees of APSIS are not, in any way, subject to the conclusions
of this report.
|
§
|
The report
was prepared by APSIS and no one, other than the consultants themselves,
prepared the analyses and respective
conclusions.
|
§
|
In this
report, one assumes that the information received from third parties is
correct, and the sources thereof are contained in said
report.
|
§
|
To the best
knowledge and credit of the consultants, the analyses, opinions and
conclusions presented in this report are based on data, diligence,
research and surveys that are true and
correct.
|
§
|
APSIS assumes
full responsibility for the matter of Appraisal Engineering, including
implicit appraisals, in the exercise their honorable functions, primarily
established in the appropriate laws, codes or
regulations.
|
§
|
For
projection purposes, we start from the premise of the inexistence of liens
or encumbrances of any nature, judicial or extrajudicial, affecting the
purpose of the relevant work, other than those listed in this
report.
|
§
|
This Report
meets the specifications and criteria established by the standards of the
Brazilian Association of Technical Standards (ABNT), the specifications
and criteria established by USPAP (Uniform Standards of Professional
Appraisal Practice), in addition to the requirements imposed by different
bodies, such as: the Treasury Department, the Central Bank of Brazil, CVM
(the Brazilian equivalent to the US Securities and Exchange Commission),
SUSEP (Private Insurance Superintendence),
etc.
|
§
|
The report
presents all the restrictive conditions imposed by the methodologies
adopted, which affect the analyses, opinions and conclusions contained in
the same.
|
§
|
APSIS
declares that it does not have any direct or indirect interests in the
companies contemplated in this report or their respective controllers or
in the operation to which the "Protocol and Justification" refer, there
being not relevant circumstance, which may characterize conflict or
communion of interests, whether potential or current, to the issuance of
this Appraisal Report.
|
§
|
In the course
of our work, the controllers and managers of the companies contemplated in
this report did not direct, limit, hinder or practice any acts, which have
or may have compromised access, use or knowledge of information, property,
documents or work methodologies relevant to the quality of our
conclusions.
|
§
|
The Report
was prepared in strict compliance with the postulates set forth in the
Professional Code of Ethics of CONFEA – Federal Council of Engineering,
Architecture and Agronomy ad of the Legal Institute of
Engineering.
|
3.
|
RESPONSIBILITY
LIMITS
|
§
|
In the
preparation of this report, APSIS used historic data and information
audited by third parties or not audited and projected non-audited data,
supplied in writing or verbally by the company’s management or obtained
from the sources mentioned. Therefore, APSIS assumed as true
the data and information obtained for this report and does not have any
responsibility in connection with their
truthfulness.
|
§
|
Our work was
developed for use by the applicants aiming at the already described
objectives. It may, thus, be disclosed as part of the documents related to
the corporate reorganization of TEQUIMAR, with the mention of this work in
related publications being authorized, and it may further be filed at CVM
and in the American Securities and Exchange Commission – SEC, as well as
made available to shareholders and third parties, including through the
websites of the companies involved.
|
§
|
We highlight
that understanding of the conclusion of this report will take place by
reading it and its attachments in full. Therefore, conclusions from
partial reading may not be
extracted.
|
§
|
The scope of
this work did not include audit of the financial statements or revision of
the works performed by its auditors.
|
§
|
We do not
take responsibility for occasional losses to the applicants or to their
shareholders, directors, creditors or other parties as a result of the use
of data and information supplied by the company and set forth in this
report.
|
§
|
The analyses
and conclusions contained herein are based on several premises, held on
this date, of future operational projections, such as: macroeconomic
factors, amounts practiced by the market, exchange rate variations, sale
prices, volumes, market share, revenues, taxes, investments, operational
margins, etc. Thus, future results may differ from any prediction or
estimate contained in this report.
|
§
|
This
appraisal does not reflect events and their respective impact, having
occurred after the date of issue of this
report.
|
4.
|
APPRAISAL
OF UNIÃO TERMINAIS AND LEXINGTON
|
4.1.
|
METHODOLOGY
USED
|
4.2.
|
PROFILING
OF UNIAO TERMINAIS
|
4.3.
|
PROFILING
OF LEXINGTON
|
4.4.
|
APPRAISAL
OF NET EQUITY VALUE AT MARKET PRICE PER
SHARE
|
amounts in R$
thousand
|
|
FIXED
ASSETS
|
MARKET
|
Equipment and
Installations
|
36,846
|
Buildings and
Construction
|
6,068
|
Land
|
2,524
|
Work in
Progress/Advance to Supplies
|
729
|
Others
|
224
|
TOTAL
|
46,391
|
amounts in R$
thousand
|
|
FIXED
ASSETS
|
MARKET
|
Equipment and
installations
|
108,699
|
Buildings and
construction
|
31,142
|
Land
|
22,252
|
Work in
progress/Advance to supplies
|
4,420
|
Others
|
1,663
|
TOTAL
|
168,177
|
ACCOUNT
GROUP
|
PREMISES
|
APPRAISAL
CRITERIA
|
GENERAL
|
Accounts with
a value of less than R$30 thousand reals were not analyzed; the book value
was maintained, with the exception of those that were consolidated in a
specific group.
|
Market value
identical to book value, for being close to the fair
value.
|
Cash, banks
and financial investments.
|
Highly liquid
assets, with book values equal or very close to market value
Financial
investments are remunerated by way of CDI (Interbanking Deposit
Certificate)-based rates, with variable terms and due dates, and can be
redeemed at any time.
|
Market value
identical to book value, for being close to the fair
value.
|
Accounts
Receivable
|
Represented
by trade bills receivable from clients, net of allowance for doubtful
accounts.
|
Appraised,
when applicable, by the value receivable, net of built-in interest on the
sale price.
|
Accounts
receivable from Associated Companies (Current and Long-Term
Assets)
|
Values
receivable from associated companies.
|
Market value
identical to book value.
|
ACCOUNT
GROUP
|
PREMISES
|
APPRAISAL
CRITERIA
|
Inventories
|
Represented
by consumption and warehouse materials.
|
Market value
identical to book value, for being close to the fair
value.
|
Deferred
Income Tax and Social Contribution (Current and Long-Term
Assets).
|
Tax credits,
restated by SELIC (Brazilian base rate), not subject to prescription
periods, resulting from tax losses, negative bases, among others,
substantiated in the continuity of the profitability of transactions and
recognized to amount at which its realization may be considered
probable.
|
Market value
identical to book value, for being close to the fair
value.
|
Taxes
Recoverable (Current and Long-Term Assets)
|
Represented
by the following tax credits, very close to taxes and contributions due in
the short term:
· ICMS (a
Provisional Value Added Tax)
· PIS E COFINS
(Social Participation Program and Contribution to Social Security
Financing)
· IRRF (Income
Tax Deductible at Source)
· Early IR
(Income Tax) and CS (Social Contribution)
· Others
|
Book value
maintained, having in view that the balance is substantially represented
by ICMS recoverable credits with fully expected
recovery.
|
ACCOUNT
GROUP
|
PREMISES
|
APPRAISAL
CRITERIA
|
Expenses of
following fiscal years
|
Substantially
represented by:
· Insurance
· Tax
Expenses
|
The value
corresponding to tax expenses was canceled. Expenses with insurance were
maintained by the book value, as, in the event of early termination, they
are subject to prorated recovery.
|
Dividends
receivable
|
Represented
by dividends receivable from the wholly-owned company
UNIÃO/VOPAK.
|
Market value
identical to book value.
|
Other
accounts receivable
|
Substantially
represented by advances to staff and other accounts
receivable.
|
Market value
identical to book value.
|
Judicial
Deposits
|
Represented
by the net balance of judicial deposits reclassified against provisions
for contingencies.
|
Market value
identical to book value, for being close to the fair
value.
|
Relevant
Investments
|
Represented
by investments in UNIÃO/VOPAK ARMAZENS GERAIS LTDA., appraised through the
Net Equity Method of Accounting (MEP).
|
Book value
adjusted by the net equity calculated on the basis of the wholly owned
company’s adjustments at market value.
|
Other
Investments
|
Other
investments are represented by tax incentives.
|
The balance
was canceled by collection uncertainties.
|
Fixed Assets:
Land, buildings/facilities, machinery/equipment
|
Specific
appraisal reports, as presented in chapter 4.
|
Market
Value.
|
ACCOUNT
GROUP
|
PREMISES
|
APPRAISAL
CRITERIA
|
Works in
Progress
|
Assets with
book value close to market value.
|
Market value
identical to book value, for being close to the fair
value.
|
Advance to
Suppliers Property, Plant and Equipment
|
Values to be
incorporated to property, plant and equipment upon conclusion of
projects.
|
Market value
identical to book value, for being close to the fair
value.
|
Deferred
Assets
|
Expenses
associated to installations in leased assets and other pre-operating
expenses, net of corresponding amortizations.
|
Market value
identical to book value. The balance corresponding to other pre-operating
expenses was cancelled.
|
Intangible
Assets
|
Represented
by expenses with the development of systems and methods.
|
Market value
identical to book value.
|
Loans
(Current and Long-Term Liabilities)
|
Loans for the
acquisition of Real Estate, Working Capital and others.
|
The majority
of loans have their charges fixed on the basis of CDI (Interbanking
Deposit Certificate) or TJLP (Long-Term Interest Rate) rates, for the case
of specific loans taken from BNDES (Brazil's Economic
Development Bank).
There are no relevant restatements at market value.
|
Suppliers
|
Obligations
with Suppliers with liquidation expected in a very short
term.
|
Market value
identical to book value, for being close to the fair
value.
|
Wages and
social charges
|
Obligations
of very short-term liquidation.
|
Market value
identical to book value, for being close to the fair
value.
|
Profit and
Gain Sharing
|
Values
payable to employees relative to gain sharing.
|
Market value
identical to book value, for being close to the fair
value.
|
Dividends
Payable
|
Represented
by proposed dividends to pay to controlling shareholders.
|
Market value
identical to book value.
|
Income Tax
and Social Contribution payable (Current and Long-Term
Liabilities)
|
Represented
by provision constituted on real profits, restated by IR (Income Tax) and
CS (Social Contribution) calculated on the effects of increases and
decreases in value.
|
Re-calculated on the basis of the
effects produced by the Net Equity appraisal at market
value.
|
Tax
Liabilities and Other Taxes and Contributions (Current and Long-Term
Liabilities)
|
Tax
obligations payable were contemplated by the value due in
full.
|
Market value
identical to book value, for being close to the fair
value.
|
Other
Accounts Payable (Current and Long-Term
Liabilities)
|
Substantially
represented by the provision for contingencies net of corresponding
judicial deposits.
|
Provisions
for contingencies were restated, when applicable, for values calculated on
the basis of possible contingencies, at the ratio of 50% of the amounts
presented, having in view the uncertainty of
success.
|
RELEVANT
ACCOUNTS
|
VALUE
( THOUSAND REALS )
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
127,750 | 61,437 | 189,187 | |||||||||
CURRENT
ASSETS
|
18,256 | (65 | ) | 18,190 | ||||||||
Cash and
banks
|
629 | 0 | 629 | |||||||||
Financial
investments
|
9,874 | 0 | 9,874 | |||||||||
Accounts
receivable
|
3,349 | 0 | 3,349 | |||||||||
Inventories
|
176 | 0 | 176 | |||||||||
Deferred
income tax and social contribution
|
1,207 | 0 | 1,207 | |||||||||
Taxes
recoverable
|
1,371 | 0 | 1,371 | |||||||||
Prepaid
expenses
|
513 | (65 | ) | 447 | ||||||||
Accounts
receivable from subsidiary companies
|
783 | 0 | 783 | |||||||||
Other
accounts receivable
|
354 | 0 | 354 | |||||||||
LONG-TERM
ASSETS
|
1,282 | 0 | 1,282 | |||||||||
Deferred
income tax and social contribution
|
251 | 0 | 251 | |||||||||
Taxes
recoverable
|
148 | 0 | 148 | |||||||||
Judicial
deposits
|
750 | 0 | 750 | |||||||||
Accounts
receivable
|
133 | 0 | 133 | |||||||||
PERMANENT
ASSETS
|
108,211 | 61,503 | 169,714 | |||||||||
Investments
|
8 | (8 | ) | (0 | ) | |||||||
Others
|
8 | (8 | ) | (0 | ) | |||||||
Fixed
assets
|
106,170 | 62,007 | 168,177 | |||||||||
Equipment and
installations
|
58,463 | 50,237 | 108,699 | |||||||||
Buildings and
construction
|
31,234 | (92 | ) | 31,142 | ||||||||
Land
|
10,389 | 11,863 | 22,252 | |||||||||
Leasehold
improvements
|
0 | 0 | 0 | |||||||||
Work in
progress/Advance to suppliers
|
4,420 | 0 | 4,420 | |||||||||
Others
|
1,663 | 0 | 1,663 | |||||||||
Deferred
assets
|
1,831 | (496 | ) | 1,335 | ||||||||
Intangible
assets
|
203 | 0 | 203 |
RELEVANT
ACCOUNTS
|
VALUE
(THOUSANDS REALS)
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
127,750 | 61,437 | 189,187 | |||||||||
CURRENT
LIABILITIES
|
27,995 | 20,605 | 48,601 | |||||||||
Loans
|
19,642 | 0 | 19,642 | |||||||||
Suppliers
|
1,004 | 0 | 1,004 | |||||||||
Wages and
social charges
|
1,075 | 0 | 1,075 | |||||||||
Profit and
gain sharing
|
1,641 | 0 | 1,641 | |||||||||
Income tax
and social contributions payable
|
428 | 20,605 | 21,034 | |||||||||
Tax
Liabilities
|
2,817 | 0 | 2,817 | |||||||||
Other
accounts payable
|
1,387 | 0 | 1,387 | |||||||||
LONG-TERM
LIABILITIES
|
25,795 | 833 | 26,628 | |||||||||
Loans
|
23,896 | 0 | 23,896 | |||||||||
Other taxes
and contributions
|
862 | 0 | 862 | |||||||||
Other
accounts payable
|
1,037 | 833 | 1,870 | |||||||||
NET
EQUITY
|
73,960 | 39,999 | 113,958 | |||||||||
Capital
stock
|
52,031 | 0 | 52,031 | |||||||||
Capital
reserves
|
192 | 0 | 192 | |||||||||
Revenue
reserves
|
13,213 | 0 | 13,213 | |||||||||
Accumulated
Profits/Deficit
|
8,522 | 0 | 8,522 | |||||||||
Net
Adjustment to Market Value
|
39,999 |
260.157 Shares
|
VALUE PER
SHARE
|
Net equity at market
price
|
R$
438,04
|
RELEVANT
ACCOUNTS
|
VALUE
(THOUSANDS REALS)
|
|||||||||||
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||||||
TOTAL
ASSETS
|
8,501 | 13,181 | 21,682 | |||||||||
CURRENT
ASSETS
|
2,866 | 0 | 2,866 | |||||||||
Cash and
banks
|
869 | 0 | 869 | |||||||||
Accounts
receivable from subsidiary companies
|
445 | 0 | 445 | |||||||||
Proposed
dividends receivable
|
1,552 | 0 | 1,552 | |||||||||
LONG-TERM
ASSETS
|
0 | 0 | 0 | |||||||||
PERMANENT
ASSETS
|
5,635 | 13,181 | 18,816 | |||||||||
Investments
|
5,635 | 13,181 | 18,816 | |||||||||
União/Vopak Armazens
Gerais Ltds. 50%
|
5,635 | 13,181 | 18,816 | |||||||||
TOTAL
LIABILITIES
|
8,501 | 13,181 | 21,682 | |||||||||
CURRENT
LIABILITIES
|
14 | 0 | 14 | |||||||||
LONG-TERM
LIABILITIES
|
0 | 0 | 0 | |||||||||
NET
EQUITY
|
8,487 | 13,181 | 21,668 | |||||||||
Capital
stock
|
8,033 | 0 | 8,033 | |||||||||
Profit
reserves
|
23 | 0 | 23 | |||||||||
Accumulated
profit
|
431 | 0 | 431 | |||||||||
Net
Adjustment to Market Value
|
13,181 |
8.033.400 Shares
|
VALUE PER
SHARE
|
Net equity at market
price
|
R$
2,70
|
5.
|
CONCLUSION
|
UNIÃO TERMINAIS |
R$ 113.958
thousand (one hundred and thirteen million, nine hundred and fifty-eight
thousand reals) or approximately
R$ 438,04
(four hundred and thirty-eight reals and four centavos) per
share.
|
LEXINGTON |
R$ 21.668
thousand (twenty-one million, six hundred and sixty-eight thousand reals)
or approximately
R$ 2,70 (two
reals and seventy centavos) per
share.
|
ANA
CRISTINA FRANÇA DE SOUZA
Managing
Partner
|
LUIZ
PAULO CESAR SILVEIRA
Director
|
CÉSAR
DE FREITAS SILVESTRE
Accountant
|
6.
|
LIST
OF ATTACHMENTS
|
1.
|
APPRAISAL
CALCULATIONS AND SUPPORT DOCUMENTS
|
2.
|
GLOSSARY AND
APSIS’ PROFILE
|
SÃO PAULO – SP
Alameda Franca, nº 1467/44
Jardim Paulista, CEP:
01422-0001
Tel.: + 55 11 3061.5879 Fax: + 55
11 5041.8206
|
RIO DE JANEIRO – RJ
Rua São José, 90, grupo
1802
Centro, CEP:
20010-020
Tel.: + 55 21
2212.6850 Fax: + 55 21
2212.6851
|
COMPANY:
|
UNIÃO
TERMINAIS E ARMAZÉNS GERAIS LTDA.
|
October 31,
2008.
|
RELEVANT
|
VALUE
(THOUSAND REALS)
|
||||||||
ACCOUNTS
|
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||
TOTAL
ASSETS
|
127,750
|
61,437
|
189,187
|
||||||
CURRENT
ASSETS
|
18,256
|
(65
|
) |
18,190
|
|||||
Cash and
banks
|
629
|
0
|
629
|
||||||
Financial
investments
|
9,874
|
0
|
9,874
|
||||||
Accounts
receivable
|
3,349
|
0
|
3,349
|
||||||
Inventories
|
176
|
0
|
176
|
||||||
Deferred
income tax and social contribution
|
1,207
|
0
|
1,207
|
||||||
Taxes
recoverable
|
1,371
|
0
|
1,371
|
||||||
Prepaid
expenses
|
513
|
(65
|
)
|
447
|
|||||
Accounts
receivable from subsidiary companies
|
783
|
0
|
783
|
||||||
Other
accounts receivable
|
354
|
0
|
354
|
||||||
LONG-TERM
ASSETS
|
1,282
|
0
|
1,282
|
||||||
Deferred
income tax and social contribution
|
251
|
0
|
251
|
||||||
Taxes
recoverable
|
148
|
0
|
148
|
||||||
Judicial
deposits
|
750
|
0
|
750
|
||||||
Accounts
receivable
|
133
|
0
|
133
|
||||||
PERMANENT
ASSETS
|
108,211
|
61,503
|
169,714
|
||||||
Investments
|
8
|
(8
|
)
|
(0
|
)
|
||||
Others
|
8
|
(8
|
)
|
(0
|
) | ||||
Fixed
assets
|
106,170
|
62,007
|
168,177
|
||||||
Equipment and
installations
|
58,463
|
50,237
|
108,699
|
||||||
Buildings and
construction
|
31,234
|
(92
|
)
|
31,142
|
|||||
Land
|
10,389
|
11,863
|
22,252
|
||||||
Work in
progress/Advance to suppliers
|
4,420
|
0
|
4,420
|
||||||
Others
|
1,663
|
0
|
1,663
|
||||||
Deferred
assets
|
1,831
|
(496
|
)
|
1,335
|
|||||
Intangible
assets
|
203
|
0
|
203
|
||||||
0
|
|||||||||
TOTAL
LIABILITIES
|
127,750
|
61,437
|
189,187
|
||||||
CURRENT
LIABILITIES
|
27,995
|
20,605
|
48,601
|
||||||
Loans
|
19,642
|
0
|
19,642
|
||||||
Suppliers
|
1,004
|
0
|
1,004
|
||||||
Wages and
social charges
|
1,075
|
0
|
1,075
|
||||||
Profit and
gain sharing
|
1,641
|
0
|
1,641
|
||||||
Income tax
and social contributions payable
|
428
|
20,605
|
21,034
|
||||||
Tax
liabilities
|
2,817
|
0
|
2,817
|
||||||
Other
accounts payable
|
1,387
|
0
|
1,387
|
||||||
LONG-TERM
LIABILITIES
|
25,795
|
833
|
26,628
|
||||||
Loans
|
23,896
|
0
|
23,896
|
||||||
Other taxes
and contributions
|
862
|
0
|
862
|
||||||
Other
accounts payable
|
1,037
|
833
|
1,870
|
||||||
NET
EQUITY
|
73,960
|
39,999
|
113,958
|
||||||
Capital
stock
|
52,031
|
0
|
52,031
|
||||||
Capital
reserves
|
192
|
0
|
192
|
||||||
Revenue
reserves
|
13,213
|
0
|
13,213
|
||||||
Accumulated
Profits/Deficit
|
8,522
|
0
|
8,522
|
||||||
Net
Adjustment to Market Value
|
39,999
|
COMPANY: LEXINGTON
PARTICIPAÇÕES LTDA.
|
October 31,
2008.
|
RELEVANT
|
VALUE
(THOUSAND REALS)
|
||||||||
ACCOUNTS
|
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||
TOTAL
ASSETS
|
8,501
|
13,181
|
21,682
|
||||||
CURRENT
ASSETS
|
2,866
|
0
|
2,866
|
||||||
Cash and
banks
|
869
|
0
|
869
|
||||||
Accounts
receivable from subsidiary companies
|
445
|
0
|
445
|
||||||
Proposed
dividends receivable
|
1,552
|
0
|
1,552
|
||||||
LONG-TERM
ASSETS
|
0
|
0
|
0
|
||||||
PERMANENT
ASSETS
|
5,635
|
13,181
|
18,816
|
||||||
Investments
|
5,635
|
13,181
|
18,816
|
||||||
União/Vopak
Armazens Gerais Ltda.
|
50%
|
5,635
|
13,181
|
18,816
|
|||||
TOTAL
LIABILITIES
|
8,501
|
13,181
|
21,682
|
||||||
CURRENT
LIABILITIES
|
14
|
0
|
14
|
||||||
LONG-TERM
LIABILITIES
|
0
|
0
|
0
|
||||||
NET
EQUITY
|
8,487
|
13,181
|
21,668
|
||||||
Capital
stock
|
8,033
|
0
|
8,033
|
||||||
Profit
reserves
|
23
|
0
|
23
|
||||||
Accumulated
profit
|
431
|
0
|
431
|
||||||
Net
Adjustment to Market Value
|
13,181
|
COMPANY: UNIÃO/VOPAK ARMAZENS GERAIS LTDA. |
October 31,
2008.
|
RELEVANT
|
VALUE (THOUSAND
REALS)
|
||||||||
ACCOUNTS
|
BOOK
|
ADJUSTMENT
|
MARKET
|
||||||
TOTAL
ASSETS
|
17,136
|
39,944
|
57,079
|
||||||
CURRENT
ASSETS
|
4,731
|
(14
|
) |
4,717
|
|||||
Cash and
banks
|
30
|
0
|
30
|
||||||
Financial
investments
|
3,307
|
0
|
3,307
|
||||||
Accounts
receivable
|
1,022
|
0
|
1,022
|
||||||
Deferred
income tax and social contribution
|
99
|
0
|
99
|
||||||
Taxes
recoverable
|
49
|
0
|
49
|
||||||
Prepaid
expenses
|
178
|
(14
|
) |
164
|
|||||
Other
accounts receivable
|
45
|
0
|
45
|
||||||
LONG-TERM
ASSETS
|
170
|
0
|
170
|
||||||
Taxes
recoverable
|
15
|
0
|
15
|
||||||
Judicial
deposits
|
155
|
0
|
155
|
||||||
PERMANENT
ASSETS
|
12,234
|
39,958
|
52,192
|
||||||
Investments
|
58
|
(58
|
)
|
0
|
|||||
Others
|
58
|
(58
|
)
|
0
|
|||||
Fixed
assets
|
6,226
|
40,165
|
46,391
|
||||||
Equipment and
Installations
|
2,623
|
34,222
|
36,846
|
||||||
Buildings and
Construction
|
411
|
5,657
|
6,068
|
||||||
Land
|
2,238
|
286
|
2,524
|
||||||
Work in
Progress/Advance to Suppliers
|
729
|
0
|
729
|
||||||
Others
|
224
|
0
|
224
|
||||||
Deferred
assets
|
5,829
|
(150
|
)
|
5,679
|
|||||
Intangible
assets
|
122
|
0
|
122
|
||||||
TOTAL
LIABILITIES
|
17,136
|
39,944
|
57,079
|
||||||
CURRENT
LIABILITIES
|
5,466
|
13,581
|
19,047
|
||||||
Loans
|
657
|
0
|
657
|
||||||
Suppliers
|
121
|
0
|
121
|
||||||
Profit and
gain sharing
|
293
|
0
|
293
|
||||||
Income Tax
and social contributions payable
|
816
|
13,581
|
14,397
|
||||||
Dividends
payable
|
3,104
|
0
|
3,104
|
||||||
Tax
liabilities
|
270
|
0
|
270
|
||||||
Other
accounts payable
|
205
|
0
|
205
|
||||||
LONG-TERM
LIABILITIES
|
400
|
0
|
400
|
||||||
Loans
|
400
|
0
|
400
|
||||||
NET
EQUITY
|
11,269
|
26,363
|
37,632
|
||||||
Capital
stock
|
7,347
|
0
|
7,347
|
||||||
Capital
reserves
|
92
|
0
|
92
|
||||||
Profit
reserves
|
1,025
|
0
|
1,025
|
||||||
Accmulated
profits
|
2,805
|
0
|
2,805
|
||||||
Net
Adjustment to Market Value
|
26,363
|
ULTRAPAR
HOLDINGS INC.
|
||||
By:
|
/s/
André Covre
|
|||
Name:
|
André Covre | |||
Title: | Chief Financial and Investor Relations Officer |